Valuation TCL Electronics Holdings Limited

Stocks

Delayed Hong Kong S.E. 04:20:23 20/10/2026 +03			5-day change	1st Jan Change
16.21 ^HKD	-0.43%		-6.14%	+56.17%

10-13	Tcl Showcases 5G Ai Cpe X5 At Network X 2026	CI
09-04	TCL Unveils Vision For AI Inspired Life At IFA 2026 And Showcases Screen Universe, TCL X11L SQD-Mini LED TV, RayNeo GT Max AR Glasses, AiMe Family Companion Robot, FreshIN 3.0 Ultra Air Conditioner, TCL Free Built-In Refrigerator, TCL AI SuperDrum Laundry Tower P9 Ultra, And APEX Display Technologies	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,044	7,824	6,394	16,008	26,167	41,041	-	-
Change	-	-22.1%	-18.28%	150.35%	63.46%	56.84%	-	-
Enterprise Value (EV) ¹	4,533	7,824	6,394	16,008	19,182	29,558	32,491	25,643
Change	-	72.6%	-18.28%	150.35%	19.83%	54.09%	9.92%	-21.08%
P/E	8.53x	17.5x	8.5x	9.11x	10.6x	12.9x	10.6x	9.15x
PBR	0.56x	0.48x	0.38x	0.93x	1.3x	1.92x	1.66x	1.47x
PEG	-	-0.3x	0.1x	0x	0.3x	0.5x	0.5x	0.6x
Capitalization / Revenue	0.13x	0.11x	0.08x	0.16x	0.23x	0.31x	0.26x	0.24x
EV / Revenue	0.06x	0.11x	0.08x	0.16x	0.17x	0.23x	0.21x	0.15x
EV / EBITDA	1.6x	2.93x	2.04x	3.69x	3.61x	5.72x	5.32x	4.07x
EV / EBIT	2.66x	5.53x	3.29x	5.02x	4.87x	7.29x	6.24x	4.37x
EV / FCF	-	-	-	-	4.83x	5.71x	29.5x	3.93x
FCF Yield	-	-	-	-	20.7%	17.5%	3.39%	25.4%
Dividend per Share ²	0.167	0.127	0.16	0.318	0.498	0.6468	0.8253	0.95
Rate of return	4.12%	4.06%	6.27%	5.01%	4.8%	3.97%	5.07%	5.84%
EPS ²	0.475	0.1787	0.3001	0.6972	0.9824	1.263	1.529	1.778
Distribution rate	35.2%	71.1%	53.3%	45.6%	50.7%	51.2%	54%	53.4%
Net sales ¹	74,847	71,351	78,986	99,322	114,583	130,906	157,603	171,424
EBITDA ¹	2,832	2,673	3,138	4,343	5,313	5,165	6,106	6,301
EBIT ¹	1,703	1,414	1,943	3,188	3,939	4,053	5,206	5,863
Net income ¹	1,184	447	743.6	1,759	2,495	3,159	3,896	4,570
Net Debt ¹	-5,511	-	-	-	-6,985	-11,483	-8,550	-15,398
Reference price ²	4.05	3.13	2.55	6.35	10.38	16.28	16.28	16.28
Nbr of stocks (in thousands)	2,479,959	2,499,780	2,507,569	2,520,935	2,520,935	2,520,935	-	-
Announcement Date	3/11/22 A	3/10/23 A	3/28/24 A	3/21/25 A	3/27/26 A	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TCL ELECTRONICS HOLDINGS LIMITED	12.89x	0.23x	5.72x	3.97%	5.23B
SONY GROUP CORPORATION	17.97x	1.67x	8.18x	0.88%	147B
PANASONIC HOLDINGS CORPORATION	18.83x	1.21x	9.11x	1.49%	58.52B
LARGAN PRECISION CO., LTD.	37.47x	11.3x	22.39x	1.36%	25.8B
LG ELECTRONICS INC.	14.8x	0.33x	4.04x	0.81%	21.46B
DIXON TECHNOLOGIES (INDIA) LIMITED	67.39x	1.05x	33.36x	0.09%	7.94B
NEXTVISION STABILIZED SYSTEMS, LTD.	27.28x	13.01x	21.71x	-	5.47B
ARASHI VISION INC.	57.84x	2.23x	52.09x	0.18%	5.34B
HISENSE VISUAL TECHNOLOGY CO., LTD.	12.23x	-	-	4.12%	5.09B
SHENZHEN MTC CO., LTD.	21.9x	-	-	-	4.52B
Average	28.86x	3.88x	19.58x	1.61%	28.66B
Weighted average by Cap.	21.82x	2.55x	11.17x	1.13%