|
Real-time
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 07-30 | How Volkswagen's flying-car dream crashed in China | RE |
| 07-29 | Horizon Robotics Sells $450 Million Convertible Bonds | MT |
Company Valuation: Horizon Robotics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 44,655 | 114,022 | 60,609 | - | - |
| Change | - | 155.34% | -46.84% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 43,693 | 45,615 | 45,565 |
| Change | - | 218.18% | -53.7% | 4.4% | -0.11% |
| P/E | 6.63x | -9.61x | -19.8x | -43.8x | 45.5x |
| PBR | 3.81x | 7.96x | 5.43x | 5.37x | 4.89x |
| PEG | - | 0x | 0.3x | 0.8x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 10.8x | 6.51x | 4.25x |
| EV / Revenue | 12.4x | 25.1x | 7.8x | 4.9x | 3.2x |
| EV / EBITDA | -17.4x | -32.6x | -17.7x | -53.6x | 16.4x |
| EV / EBIT | -13.8x | -28.3x | -15x | -36.1x | 43.3x |
| EV / FCF | -33.2x | -33.6x | -22x | -40.1x | 40.1x |
| FCF Yield | -3.02% | -2.98% | -4.54% | -2.49% | 2.5% |
| Dividend per Share 2 | - | - | - | - | 0.00548 |
| Rate of return | - | - | - | - | 0.13% |
| EPS 2 | 0.51 | -0.81 | -0.2102 | -0.095 | 0.0915 |
| Distribution rate | - | - | - | - | 5.99% |
| Net sales 1 | 2,384 | 3,758 | 5,601 | 9,304 | 14,245 |
| EBITDA 1 | -1,706 | -2,897 | -2,471 | -851.5 | 2,785 |
| EBIT 1 | -2,144 | -3,339 | -2,908 | -1,265 | 1,052 |
| Net income 1 | 2,347 | -10,469 | -2,963 | -1,357 | 1,303 |
| Net Debt 1 | -14,999 | -19,660 | -16,916 | -14,994 | -15,044 |
| Reference price 2 | 3.383 | 7.782 | 4.159 | 4.159 | 4.159 |
| Nbr of stocks (in thousands) | 13,200,294 | 14,651,885 | 14,571,723 | - | - |
| Announcement Date | 3/21/25 A | 3/19/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -19.52x | 7.66x | -17.35x | -.--% | 8.88B | |
| 14.97x | - | - | 2.02% | 4.4B | |
| -22.25x | 0.12x | 1.33x | 0.73% | 4.14B | |
| 12.67x | 0.36x | 4.4x | 3.36% | 4.11B | |
| 13.82x | 0.99x | 5.97x | 2.9% | 3.69B | |
| 13.51x | 1.33x | 9.17x | 1.33% | 3.3B | |
| 14.16x | 0.52x | 5.29x | -.--% | 2.58B | |
| 10.69x | 0.22x | 1.99x | 3.78% | 1.66B | |
| 14.61x | 1.24x | 6.61x | 1.98% | 1.21B | |
| Average | 5.85x | 1.55x | 2.18x | 1.79% | 3.77B | |
| Weighted average by Cap. | 0.59x | 2.75x | -1.80x | 1.46% |
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
- HZRBY Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
