Valuation Piotech Inc.

Stocks

End-of-day quote Shanghai S.E. 24/09/2026			5-day change	1st Jan Change
700.90 ^CNY	-4.03%		-2.66%	+112.39%

08-25	Jiangsu Gao Kai Precision Fluid Technology Co., Ltd. announced that it has received CNY 306.8487 million in funding from a group of investors	CI
08-21	Piotech Commits 500 Million Yuan to Chip Industry Fund; Shares Up 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,414	43,297	42,575	92,366	202,848	-	-
Change	-	57.93%	-1.67%	116.95%	119.61%	-	-
Enterprise Value (EV) ¹	24,259	42,599	43,220	90,105	197,467	197,360	196,592
Change	-	75.6%	1.46%	108.48%	119.15%	-0.05%	-0.39%
P/E	68.4x	65.2x	62.5x	100x	76.5x	60.6x	31.2x
PBR	7.39x	9.47x	8.14x	14.1x	22.5x	17.2x	12.6x
PEG	-	1x	24.44x	3x	0x	2.3x	0.3x
Capitalization / Revenue	16.1x	16x	10.4x	14.2x	23.7x	14.5x	8.66x
EV / Revenue	14.2x	15.7x	10.5x	13.8x	23.1x	14.1x	8.39x
EV / EBITDA	63.1x	54.8x	52.3x	81.3x	87.8x	57x	37.9x
EV / EBIT	68x	58.3x	63.7x	103x	72.3x	50.8x	26.9x
EV / FCF	178x	-19.9x	-44.6x	29.5x	284x	277x	115x
FCF Yield	0.56%	-5.02%	-2.24%	3.39%	0.35%	0.36%	0.87%
Dividend per Share ²	0.1187	0.2365	0.27	-	0.923	1.198	1.848
Rate of return	0.12%	0.15%	0.18%	-	0.13%	0.17%	0.26%
EPS ²	1.447	2.399	2.46	3.29	9.166	11.57	22.49
Distribution rate	8.2%	9.86%	11%	-	10.1%	10.4%	8.22%
Net sales ¹	1,706	2,705	4,103	6,519	8,548	13,973	23,430
EBITDA ¹	384.5	777.5	827	1,109	2,249	3,462	5,182
EBIT ¹	356.5	730.7	678.1	878.5	2,733	3,882	7,304
Net income ¹	368.5	664.7	688.5	929.3	2,613	3,589	6,413
Net Debt ¹	-3,155	-697.3	645	-2,261	-5,381	-5,488	-6,256
Reference price ²	98.95	156.28	153.67	330.00	700.90	700.90	700.90
Nbr of stocks (in thousands)	277,039	277,039	277,053	279,896	289,411	-	-
Announcement Date	2/26/23 A	2/26/24 A	2/27/25 A	2/27/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PIOTECH INC.	76.47x	23.1x	87.8x	0.13%	30.22B
APPLIED MATERIALS, INC.	36.79x	11.12x	32.26x	0.41%	385B
NAURA TECHNOLOGY GROUP CO., LTD.	63.39x	9.34x	50.02x	0.14%	70.6B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	65.04x	18.56x	81.31x	0.13%	48.15B
ASM INTERNATIONAL N.V.	36.52x	9.59x	24.9x	0.48%	47.15B
DISCO CORPORATION	30.96x	9.81x	20.48x	1.28%	37.37B
GLOBALFOUNDRIES INC.	37.45x	3.52x	10.74x	0.41%	26.89B
ACM RESEARCH (SHANGHAI), INC.	83.99x	16.42x	79.49x	0.3%	21.84B
HWATSING TECHNOLOGY CO., LTD.	73.57x	19.54x	69.37x	0.19%	18.24B
BE SEMICONDUCTOR INDUSTRIES N.V.	43.42x	14.9x	32.36x	1.9%	17.28B
Average	54.76x	13.59x	48.87x	0.54%	70.26B
Weighted average by Cap.	45.39x	11.98x	40.28x	0.43%