Valuation Fibocom Wireless Inc.

Stocks

End-of-day quote Shenzhen S.E. 30/09/2026			5-day change	1st Jan Change
19.72 ^CNY	-0.50%		-0.50%	-33.47%

08/09	Fibocom Wireless Completes Sale of Subsidiary to Luxshare	MT
04/09	Luxshare Precision Industry Co., Ltd. acquired Faiot Co., Ltd from Fibocom Wireless Inc., Ningbo Guangxing Enterprise Management Partnership and Ningbo Guangyi Enterprise Management Partnership.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,573	11,308	14,573	15,426	24,634	15,781	-	-
Change	-	-49.91%	28.88%	5.85%	59.69%	-35.94%	-	-
Enterprise Value (EV)	22,573	11,308	14,573	15,426	22,150	15,781	15,781	15,781
Change	-	-49.91%	28.88%	5.85%	43.59%	-28.75%	0%	0%
P/E	56.2x	30.9x	27.2x	23.2x	67.4x	45.9x	34x	27.8x
PBR	11.6x	4.66x	4.65x	4.28x	4.26x	2.75x	2.64x	2.53x
PEG	-	-3x	0.6x	1x	-1.4x	-20.2x	1x	1.2x
Capitalization / Revenue	5.49x	2x	1.89x	1.88x	3.53x	2x	1.75x	1.75x
EV / Revenue	0x	0x	0x	0x	0x	2x	1.75x	1.75x
EV / EBITDA	0x	0x	0x	0x	0x	30.7x	24.2x	23.2x
EV / EBIT	0x	0x	0x	0x	0x	38.9x	28.6x	24x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1111	0.0833	0.38	0.35	0.234	0.28	0.38	-
Rate of return	0.37%	0.56%	2%	1.74%	0.79%	1.42%	1.93%	-
EPS ²	0.5389	0.4833	0.7	0.87	0.44	0.43	0.58	0.71
Distribution rate	20.6%	17.2%	54.3%	40.2%	53.2%	65.1%	65.5%	-
Net sales ¹	4,109	5,646	7,716	8,189	6,988	7,876	9,020	9,002
EBITDA ¹	453.8	455.7	744.7	813.4	476.1	513.3	653.2	679
EBIT ¹	414.4	356.4	624.1	670.3	370.9	405.4	551.7	658.5
Net income ¹	401.3	364.5	563.6	668	347	386.3	522.1	634.3
Net Debt	-	-	-	-	-2,484	-	-	-
Reference price ²	30.28	14.92	19.03	20.15	29.64	19.72	19.72	19.72
Nbr of stocks (in thousands)	7,45,539	7,58,065	7,65,806	7,65,565	8,99,266	8,96,638	-	-
Announcement Date	29/03/22	23/04/23	25/03/24	18/04/25	30/03/26	-	-	-

¹CNY in Million²CNY

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.($)
FIBOCOM WIRELESS INC.	45.86x	-	-	1.42%	235.57Cr
CISCO SYSTEMS, INC.	27.5x	6.16x	15.95x	1.51%	44TCr
ARISTA NETWORKS, INC.	54.26x	19.39x	38.9x	-.--%	26TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	17TCr
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.31x	20.06x	0.47%	14TCr
LUMENTUM HOLDINGS INC.	50.76x	15.19x	33.54x	-.--%	9.79TCr
MOTOROLA SOLUTIONS, INC.	32.95x	6.42x	18.62x	1.06%	7.54TCr
NOKIA OYJ	42.74x	2.32x	14.98x	1.65%	5.75TCr
CIENA CORPORATION	67.19x	8.68x	38.41x	-.--%	5.53TCr
GARMIN LTD.	28.51x	6.45x	21.51x	1.45%	5.51TCr
Average	39.52x	8.19x	24.00x	0.99%	13.64TCr
Weighted average by Cap.	35.73x	8.85x	23.05x	1.03%