Company Valuation: WeRide Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 28,410 20,776 9,913 - -
Change - -26.87% -52.28% - -
Enterprise Value (EV) 1 23,665 14,534 5,370 6,572 7,827
Change - -38.59% -63.05% 22.38% 19.09%
P/E -12.1x -11.3x -10.7x -12.8x -22.8x
PBR 4.32x 2.37x 1.52x 2.01x 2.41x
PEG 0.2x 0.3x 0.2x 0.8x 0.5x
Capitalization / Revenue 78.7x 30.3x 9.37x 4.82x 2.18x
EV / Revenue 65.5x 21.2x 5.08x 3.19x 1.72x
EV / EBITDA -11.4x -8.65x -3.33x -5.03x -10.5x
EV / EBIT -10.8x -7.87x -2.96x -4.15x -7.92x
EV / FCF -34.9x -9.26x -3.06x -3.63x -5.44x
FCF Yield -2.86% -10.8% -32.7% -27.6% -18.4%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -8.54 -5.37 -2.818 -2.362 -1.321
Distribution rate - - - - -
Net sales 1 361.1 684.6 1,058 2,057 4,542
EBITDA 1 -2,084 -1,680 -1,610 -1,307 -748.3
EBIT 1 -2,185 -1,847 -1,813 -1,584 -988
Net income 1 -2,517 -1,655 -1,643 -1,401 -744.1
Net Debt 1 -4,745 -6,242 -4,543 -3,341 -2,086
Reference price 2 103.50 60.71 30.14 30.14 30.14
Nbr of stocks (in thousands) 274,493 342,205 328,956 - -
Announcement Date 3/14/25 A 3/23/26 A - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-10.69x5.08x-3.33x-.--% 1.49B
25.33x4.08x14.17x2.67% 239B
23.17x4.86x11.92x0.71% 199B
16.62x1.89x9.72x2.85% 144B
-135.05x18.59x102.21x-.--% 120B
-549.83x39.07x160.49x-.--% 113B
16.04x2.89x11.15x5.02% 93.45B
22.42x5.82x14.3x2.52% 66.94B
14.75x2.13x9.07x5.16% 47.77B
24.9x2.07x13.12x1.25% 48.79B
Average -55.23x 8.65x 34.28x 2.02% 107.41B
Weighted average by Cap. -56.43x 9.07x 37.88x 1.99%

Y-o-Y evolution of P/E

Valuation ratios - P/E - WeRide Inc.

Historical PBR trend

Valuation ratios - PBR - WeRide Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - WeRide Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - WeRide Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - WeRide Inc.
  1. Stock Market
  2. Stocks
  3. WRD Stock
  4. Valuation WeRide Inc.