Valuation Hesai Group BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 23:43:31 26/06/2026 +03			5-day change	1st Jan Change
12.90 ^EUR	-1.90%		-13.13%	-32.11%

05-20	Hesai Group Secures Design Win from Top European Oem, Adds 1 Million-Unit Order	CI
05-19	Hesai Group, Q1 2026 Earnings Call, May 19, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,931	12,859	24,620	15,750	-	-
Change	-	62.13%	91.46%	-36.03%	-	-
Enterprise Value (EV) ¹	6,663	10,290	23,684	13,413	13,083	12,129
Change	-	54.44%	130.17%	-43.37%	-2.46%	-7.29%
P/E	-16.6x	-128x	52.6x	28x	16.3x	11.5x
PBR	2.08x	3.37x	2.43x	1.67x	1.52x	1.35x
PEG	0.4x	1.6x	-0x	1.4x	0.2x	0.3x
Capitalization / Revenue	4.23x	6.19x	8.13x	3.61x	2.57x	1.96x
EV / Revenue	3.55x	4.95x	7.82x	3.08x	2.13x	1.51x
EV / EBITDA	-13.7x	-141x	81x	21.7x	12.1x	7.47x
EV / EBIT	-11.7x	-50.2x	140x	29.5x	15.3x	9.06x
EV / FCF	-18.6x	-49.5x	-105x	-47.8x	62.9x	28.1x
FCF Yield	-5.36%	-2.02%	-0.95%	-2.09%	1.59%	3.56%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-3.81	-0.79	2.98	3.593	6.175	8.772
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,877	2,077	3,028	4,361	6,132	8,027
EBITDA ¹	-485.3	-73.1	292.5	618.3	1,082	1,625
EBIT ¹	-571.6	-204.9	168.8	454.5	854.4	1,338
Net income ¹	-476	-102.4	435.9	553.2	906.2	1,287
Net Debt ¹	-1,269	-2,570	-936.5	-2,337	-2,667	-3,621
Reference price ²	63.18	100.87	156.67	100.68	100.68	100.68
Nbr of stocks (in thousands)	125,535	127,478	157,142	156,440	-	-
Announcement Date	3/11/24 A	3/10/25 A	3/24/26 A	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RAINBOW ROBOTICS CO.,LTD.	1739.13x	118.82x	1323.99x	-	6.07B
UBTECH ROBOTICS CORP LTD	-134.64x	9.46x	-141.84x	-.--%	5.77B
BEIJING YUNJI TECHNOLOGY CO., LTD.	-204.25x	48.05x	-641.13x	-	2.76B
SHENZHEN DOBOT CORP LTD	-105.44x	12.39x	-147.73x	4.68%	1.38B
GUANGDONG HUAYAN ROBOTICS CO., LTD.	561.22x	12.39x	350.15x	-	1.31B
NORBIT ASA	19.8x	3.44x	11.93x	3.06%	1.05B
Average	312.64x	34.09x	125.89x	2.58%	3.06B
Weighted average by Cap.	535.89x	51.54x	311.82x	1.18%