Company Valuation: Siasun Robot&Automation Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 19,068 17,316 13,921 18,401 28,103 28,479
Change - -9.19% -19.61% 32.18% 52.72% 1.34%
Enterprise Value (EV) 1 18,714 17,152 13,785 18,667 28,200 28,592
Change - -8.35% -19.63% 35.42% 51.07% 1.39%
P/E -49.2x -31x 312x 379x -144x -71.6x
PBR 4x 4.17x 3.28x 4.21x 6.34x 6.87x
PEG - -0.7x -3x 43.66x 0x -1x
Capitalization / Revenue 7.17x 5.25x 3.89x 4.64x 6.79x 6.91x
EV / Revenue 7.04x 5.2x 3.86x 4.71x 6.81x 6.94x
EV / EBITDA -34x -25.2x -24x -361x -560x -543x
EV / EBIT -26.9x -20.5x -18.9x -86.6x -142x -137x
EV / FCF 8.46x -82.4x -35x -49.9x -213x 151x
FCF Yield 11.8% -1.21% -2.86% -2% -0.47% 0.66%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.25 -0.3605 0.0288 0.0313 -0.1244 -0.2541
Distribution rate - - - - - -
Net sales 1 2,660 3,298 3,576 3,967 4,138 4,122
EBITDA 1 -550.8 -679.4 -575.5 -51.73 -50.36 -52.62
EBIT 1 -694.8 -837.3 -730.6 -215.5 -199.2 -208.2
Net income 1 -395.7 -562.4 44.65 48.57 -193.7 -397.9
Net Debt 1 -353.8 -164.3 -136.2 266 96.84 112.9
Reference price 2 12.30 11.17 8.98 11.87 17.95 18.19
Nbr of stocks (in thousands) 1,550,212 1,550,212 1,550,212 1,550,212 1,565,620 1,565,620
Announcement Date 4/28/21 A 4/28/22 A 4/13/23 A 4/18/24 A 4/18/25 A 4/23/26 A
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.07B
30.41x5.2x18.93x0.86% 120B
25.93x4.74x16.62x2.32% 34.85B
20.34x1.74x12.52x2.31% 29.59B
28.78x3.86x14.57x0.12% 28.3B
19.53x3.34x10.67x1.56% 27.9B
20.88x3.03x13.07x1.12% 25.46B
23.3x2.85x12.28x1.62% 24.97B
93.86x35.38x77.15x0.4% 24.45B
25.52x3.21x15.69x1.77% 23.38B
Average 32.06x 7.04x 21.28x 1.34% 34.17B
Weighted average by Cap. 31.04x 6.29x 20.14x 1.24%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 300024 Stock
  4. Valuation Siasun Robot&Automation Co.,Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!