Valuation TCL Electronics Holdings Limited

Stocks

Delayed Hong Kong S.E. 05:31:22 03/09/2026 +03			5-day change	1st Jan Change
17.53 ^HKD	+2.45%		+12.01%	+68.88%

09-01	TCL sues Samsung for false advertising over 'Mini LED' televisions	RE
08-31	TCL Electronics Powers Eclipse Glow Games Tides Of Annihilation Experience At Gamescom 2026 With Advanced Display Technology	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	43,133	-	-
Change	-	-22.1%	-18.28%	150.35%	63.46%	64.84%	-	-
Enterprise Value (EV) ¹	4,533	7,824	6,394	16,008	19,182	31,650	34,583	27,735
Change	-	72.6%	-18.28%	150.35%	19.83%	65%	9.27%	-19.8%
P/E	8.53x	17.5x	8.5x	9.11x	10.6x	13.6x	11.2x	9.62x
PBR	0.56x	0.48x	0.38x	0.93x	1.3x	2.01x	1.75x	1.54x
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	0.33x	0.27x	0.25x
EV / Revenue	0.06x	0.11x	0.08x	0.16x	0.17x	0.24x	0.22x	0.16x
EV / EBITDA	1.6x	2.93x	2.04x	3.69x	3.61x	6.45x	5.9x	4.4x
EV / EBIT	2.66x	5.53x	3.29x	5.02x	4.87x	8.25x	6.88x	4.73x
EV / FCF	-	-	-	-	4.83x	6.12x	31.4x	4.25x
FCF Yield	-	-	-	-	20.7%	16.3%	3.19%	23.5%
Dividend per Share ²	0.167	0.127	0.16	0.318	0.498	0.64	0.8333	0.95
Rate of return	4.12%	4.06%	6.27%	5.01%	4.8%	3.74%	4.87%	5.55%
EPS ²	0.475	0.1787	0.3001	0.6972	0.9824	1.256	1.521	1.778
Distribution rate	35.2%	71.1%	53.3%	45.6%	50.7%	51%	54.8%	53.4%
Net sales ¹	74,847	71,351	78,986	99,322	114,583	130,370	157,871	171,424
EBITDA ¹	2,832	2,673	3,138	4,343	5,313	4,904	5,858	6,301
EBIT ¹	1,703	1,414	1,943	3,188	3,939	3,837	5,025	5,863
Net income ¹	1,184	447	743.6	1,759	2,495	3,132	3,879	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	17.11	17.11	17.11
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TCL ELECTRONICS HOLDINGS LIMITED	13.7x	0.24x	6.5x	3.72%	5.53B
DIXON TECHNOLOGIES (INDIA) LIMITED	82.16x	1.8x	46.95x	0.08%	9.31B
HISENSE VISUAL TECHNOLOGY CO., LTD.	13.26x	-	-	3.78%	5.44B
SHENZHEN KTC TECHNOLOGY CO., LTD.	16.91x	-	-	2.43%	1.94B
SKYWORTH GROUP LIMITED	8.72x	-	-	-	1.01B
Average	26.95x	1.02x	26.73x	2.5%	4.65B
Weighted average by Cap.	41.08x	1.22x	31.87x	2.1%