Company Valuation: ECARX Holdings Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,696 1,066 724 601.6 334 - -
Change - -60.45% -32.09% -16.9% -44.48% - -
Enterprise Value (EV) 1 2,696 1,066 907.5 892.6 719.6 688.4 645
Change - -60.45% -14.88% -1.64% -19.38% -4.34% -6.31%
P/E -6.95x -8.1x -5.55x -9.05x -34.3x 10.4x 5.43x
PBR - -8.34x -2.96x -2.01x -0.93x -1.05x -1.23x
PEG - 0.1x 2.16x 0.2x 0.4x -0x 0.1x
Capitalization / Revenue - 1.62x 0.95x 0.71x 0.31x 0.26x 0.21x
EV / Revenue - 1.62x 1.19x 1.05x 0.66x 0.53x 0.41x
EV / EBITDA - -8.55x -11.2x -62x 18.6x 7.92x 4.99x
EV / EBIT - -8.24x -7.51x -16.3x 62x 12.3x 7.77x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -1.15 -0.39 -0.38 -0.19 -0.0233 0.0764 0.147
Distribution rate - - - - - - -
Net sales 1 - 657.1 761.9 847.9 1,094 1,298 1,576
EBITDA 1 - -124.7 -81 -14.4 38.65 86.91 129.3
EBIT 1 - -129.4 -120.9 -54.7 11.62 55.8 83
Net income 1 -223.2 -132.6 -127.7 -66 -8.98 24.28 55.94
Net Debt 1 - - 183.5 291 385.6 354.4 311
Reference price 2 7.9900 3.1600 2.1100 1.7200 0.7983 0.7983 0.7983
Nbr of stocks (in thousands) 3,37,395 3,37,395 3,43,130 3,49,792 3,92,991 - -
Announcement Date 24/04/23 28/02/24 11/03/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-36.53x0.66x18.62x-.--% 33Cr
-28.02x24.12x704.85x - 2.63TCr
18.94x1.06x11.68x1.54% 2.06TCr
24.26x0.8x18.58x0.5% 1.11TCr
-1.34x2.07x8.52x-.--% 556.02Cr
46.43x - - - 326.48Cr
34.74x3.74x22.56x2.1% 281.18Cr
25.82x - - 0.34% 236.27Cr
Average 10.54x 5.41x 130.80x 0.75% 905.52Cr
Weighted average by Cap. 2.96x 10.30x 286.19x 1.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ECARX Holdings Inc.

Historical PBR trend

Valuation ratios - PBR - ECARX Holdings Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ECARX Holdings Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ECARX Holdings Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - ECARX Holdings Inc.
  1. Stock Market
  2. Stocks
  3. ECX Stock
  4. Valuation ECARX Holdings Inc.