|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.570 HKD | -3.79% |
|
+3.39% | -47.23% |
| 07-23 | Horizon Robotics Prices $450 Million Convertible Bond Offering; Shares Down 4% | MT |
| 07-22 | Horizon Robotics Grants AI Model Access to Volkswagen for Driving Solution Development | MT |
Company Valuation: Horizon Robotics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 44,655 | 114,022 | 57,529 | - | - |
| Change | - | 155.34% | -49.55% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 41,272 | 43,190 | 43,065 |
| Change | - | 218.18% | -56.26% | 4.65% | -0.29% |
| P/E | 6.63x | -9.61x | -18.5x | -40x | 44.9x |
| PBR | 3.81x | 7.96x | 5.54x | 5.47x | 4.86x |
| PEG | - | 0x | 0.3x | 0.7x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 10.1x | 6.1x | 3.98x |
| EV / Revenue | 12.4x | 25.1x | 7.28x | 4.58x | 2.98x |
| EV / EBITDA | -17.4x | -32.6x | -16.5x | -50.4x | 16.5x |
| EV / EBIT | -13.8x | -28.3x | -13.6x | -31.2x | 44.9x |
| EV / FCF | -33.2x | -33.6x | -19.6x | -35.2x | 45.8x |
| FCF Yield | -3.02% | -2.98% | -5.09% | -2.84% | 2.19% |
| Dividend per Share 2 | - | - | - | - | 0.00631 |
| Rate of return | - | - | - | - | 0.16% |
| EPS 2 | 0.51 | -0.81 | -0.2138 | -0.0986 | 0.0879 |
| Distribution rate | - | - | - | - | 7.18% |
| Net sales 1 | 2,384 | 3,758 | 5,669 | 9,430 | 14,470 |
| EBITDA 1 | -1,706 | -2,897 | -2,499 | -857.2 | 2,608 |
| EBIT 1 | -2,144 | -3,339 | -3,037 | -1,383 | 960 |
| Net income 1 | 2,347 | -10,469 | -2,990 | -1,318 | 1,249 |
| Net Debt 1 | -14,999 | -19,660 | -16,258 | -14,340 | -14,464 |
| Reference price 2 | 3.383 | 7.782 | 3.948 | 3.948 | 3.948 |
| Nbr of stocks (in thousands) | 13,200,294 | 14,651,885 | 14,571,723 | - | - |
| Announcement Date | 3/21/25 A | 3/19/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -18.41x | 7.44x | -17.67x | -.--% | 8.83B | |
| 15.83x | - | - | 1.92% | 4.52B | |
| 14.08x | 0.11x | 1.14x | 0.95% | 4.08B | |
| 12.71x | 0.36x | 4.51x | 3.33% | 4.03B | |
| 14.49x | 1.03x | 6.2x | 2.76% | 3.66B | |
| 12.53x | 1.21x | 8.37x | 1.44% | 3.03B | |
| 15.69x | 0.54x | 5.38x | -.--% | 2.46B | |
| 12.68x | 0.75x | 8.35x | 2.66% | 1.8B | |
| 8.83x | 0.13x | 1.23x | 4.76% | 1.25B | |
| 17.74x | - | - | 3.07% | 1.15B | |
| Average | 10.61x | 1.45x | 2.19x | 2.09% | 3.48B | |
| Weighted average by Cap. | 5.78x | 2.67x | -1.90x | 1.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9660 Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
