|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.5950 USD | -2.46% |
|
-0.34% | -50.62% |
| 07-24 | Horizon Robotics' Volkswagen Partnership May Bring Billions More Yuan in Revenue -- Market Talk | DJ |
| 07-23 | Horizon Robotics Prices $450 Million Convertible Bond Offering; Shares Down 4% | MT |
Company Valuation: Horizon Robotics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 44,655 | 114,022 | 55,609 | - | - |
| Change | - | 155.34% | -51.23% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 38,693 | 40,615 | 40,565 |
| Change | - | 218.18% | -59% | 4.97% | -0.12% |
| P/E | 6.63x | -9.61x | -18.2x | -38.1x | 41.8x |
| PBR | 3.81x | 7.96x | 4.99x | 4.93x | 4.49x |
| PEG | - | 0x | 0.2x | 0.7x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 9.93x | 5.98x | 3.9x |
| EV / Revenue | 12.4x | 25.1x | 6.91x | 4.37x | 2.85x |
| EV / EBITDA | -17.4x | -32.6x | -14.7x | -47.7x | 14.6x |
| EV / EBIT | -13.8x | -28.3x | -12.8x | -28.7x | 38.6x |
| EV / FCF | -33.2x | -33.6x | -19.5x | -35.7x | 35.7x |
| FCF Yield | -3.02% | -2.98% | -5.13% | -2.8% | 2.8% |
| Dividend per Share 2 | - | - | - | - | 0.00526 |
| Rate of return | - | - | - | - | 0.14% |
| EPS 2 | 0.51 | -0.81 | -0.2102 | -0.1002 | 0.0914 |
| Distribution rate | - | - | - | - | 5.76% |
| Net sales 1 | 2,384 | 3,758 | 5,601 | 9,304 | 14,245 |
| EBITDA 1 | -1,706 | -2,897 | -2,636 | -851.5 | 2,785 |
| EBIT 1 | -2,144 | -3,339 | -3,016 | -1,413 | 1,052 |
| Net income 1 | 2,347 | -10,469 | -2,963 | -1,357 | 1,303 |
| Net Debt 1 | -14,999 | -19,660 | -16,916 | -14,994 | -15,044 |
| Reference price 2 | 3.383 | 7.782 | 3.816 | 3.816 | 3.816 |
| Nbr of stocks (in thousands) | 13,200,294 | 14,651,885 | 14,571,723 | - | - |
| Announcement Date | 3/21/25 A | 3/19/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.9x | - | - | 1.91% | 4.53B | |
| 14.45x | 0.11x | 1.2x | 0.93% | 4.17B | |
| 12.48x | 0.36x | 4.44x | 3.39% | 3.94B | |
| 14.32x | 1.02x | 6.14x | 2.79% | 3.61B | |
| 13.24x | 1.29x | 8.9x | 1.36% | 3.2B | |
| 15.69x | 0.54x | 5.31x | -.--% | 2.48B | |
| 12.83x | 0.76x | 8.46x | 2.63% | 1.82B | |
| 8.89x | 0.13x | 1.25x | 4.73% | 1.26B | |
| 17.51x | - | - | 3.11% | 1.14B | |
| Average | 13.92x | 0.60x | 5.10x | 2.32% | 2.9B | |
| Weighted average by Cap. | 14.11x | 0.61x | 5.04x | 2.09% |
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
- HRZRF Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
