Company Valuation: China Electronics Huada Technology Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,462 1,380 2,781 2,740 2,537 2,619
Change - -5.56% 101.47% -1.46% -7.41% 3.2%
Enterprise Value (EV) 1 1,045 1,106 1,527 1,457 1,276 1,232
Change - 5.87% 38.09% -4.57% -12.47% -3.45%
P/E -1.44x 11x 5.23x 3.99x 4.32x 11.1x
PBR 1.34x 1.11x 1.71x 1.29x 1.04x 1.02x
PEG - -0x 0x 0.1x -0.3x -0.2x
Capitalization / Revenue 1.1x 0.82x 1.12x 0.91x 1.08x 1.2x
EV / Revenue 0.79x 0.66x 0.62x 0.48x 0.54x 0.56x
EV / EBITDA 12.3x 8.21x 2.4x 1.97x 2.01x 4.95x
EV / EBIT 15.2x 9.36x 2.48x 2.02x 2.07x 5.44x
EV / FCF 7.87x 28.9x 2.57x 2.78x 5.22x 8.35x
FCF Yield 12.7% 3.46% 38.8% 36% 19.2% 12%
Dividend per Share 2 - 0.019 0.08 0.105 0.09 0.036
Rate of return - 2.79% 5.84% 7.78% 7.2% 2.79%
EPS 2 -0.4992 0.0618 0.2618 0.3382 0.2894 0.1159
Distribution rate - 30.7% 30.6% 31.1% 31.1% 31%
Net sales 1 1,325 1,682 2,483 3,019 2,349 2,181
EBITDA 1 84.62 134.7 636.7 741.5 634.3 248.8
EBIT 1 68.87 118.2 615.5 721.7 617.4 226.6
Net income 1 -1,013 125.4 531.4 686.4 587.5 235.4
Net Debt 1 -416.8 -274.3 -1,254 -1,283 -1,262 -1,387
Reference price 2 0.7200 0.6800 1.3700 1.3500 1.2500 1.2900
Nbr of stocks (in thousands) 20,29,872 20,29,872 20,29,872 20,29,872 20,29,872 20,29,872
Announcement Date 29/04/21 28/04/22 28/04/23 29/04/24 29/04/25 29/04/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21Cr
65.87x10.53x52.81x1.23% 23TCr
46.2x8.38x15.01x-.--% 9.29TCr
40.56x8.66x30.11x1.36% 5.27TCr
49.57x - - 0.2% 5.26TCr
45.98x8.13x29.19x1.05% 4.83TCr
46.92x8.09x32.57x0.84% 3.9TCr
34.16x8.23x26.26x0.55% 3.54TCr
25.58x6.72x20.21x1.48% 3.17TCr
41.32x4.56x22.18x1.14% 3.12TCr
Average 44.02x 7.91x 28.54x 0.87% 6.09TCr
Weighted average by Cap. 51.28x 8.91x 35.61x 0.9%

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. 85 Stock
  4. Valuation China Electronics Huada Technology Company Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!