Company Valuation: Sanan Optoelectronics Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 168,244 76,215 69,098 58,749 68,779 60,566 -
Change - -54.7% -9.34% -14.98% 17.07% -11.94% -
Enterprise Value (EV) 170,576 75,825 68,418 60,427 73,773 60,566 60,566
Change - -55.55% -9.77% -11.68% 22.09% -17.9% 0%
P/E 130x 114x 198x 243x -202x 44.5x 36.8x
PBR 5.52x 2.26x 1.8x 1.65x 2.02x - -
PEG - -2.4x -3.7x -8.5x 1x -0x 1.8x
Capitalization / Revenue 13.4x 5.76x 4.92x 3.65x 3.83x 3.2x 2.88x
EV / Revenue 0x 0x 0x 0x 0x 3.2x 2.88x
EV / EBITDA 0x 0x 0x 0x 0x 13x 12.4x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.1 0.05 0.03 0.02 - - -
Rate of return 0.27% 0.29% 0.22% 0.16% - - -
EPS 2 0.29 0.15 0.07 0.05 -0.07 0.2892 0.35
Distribution rate 34.5% 33.3% 42.9% 40% - - -
Net sales 1 12,572 13,222 14,053 16,106 17,949 18,923 21,051
EBITDA 1 3,994 3,921 4,127 4,211 4,199 4,646 4,901
EBIT 1,752 857.9 494.8 384 -108.9 - -
Net income 1 1,313 685.1 366.6 252.8 -353.2 940.3 -
Net Debt 2,332 -390.1 -679.5 1,677 4,994 - -
Reference price 2 37.56 17.16 13.85 12.17 14.13 12.87 12.87
Nbr of stocks (in thousands) 4,479,341 4,441,429 4,989,019 4,827,403 4,867,594 4,705,979 -
Announcement Date 4/25/22 A 4/27/23 A 4/26/24 A 4/25/25 A 4/24/26 A - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
44.5x - - -.--% 9.04B
22.96x13.04x19.77x0.33% 5,527B
22.87x11.23x15.22x1.1% 2,014B
39.54x16.66x24.47x0.71% 1,740B
15.03x9.2x11.08x0.05% 1,238B
109.12x19.77x75.13x-.--% 1,018B
5.21x3.36x4.07x0.2% 988B
-53.66x10.68x29.72x-.--% 651B
264.29x58.12x118.39x-.--% 356B
Average 52.21x 17.76x 37.23x 0.27% 1,505B
Weighted average by Cap. 32.21x 13.76x 24.99x 0.41%

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

  1. Stock Market
  2. Stocks
  3. 600703 Stock
  4. Valuation Sanan Optoelectronics Co.,Ltd
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!