Company Valuation: Fibocom Wireless Inc.

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 15,431 - -
Change - -49.91% 28.88% 5.85% 59.69% -37.36% - -
Enterprise Value (EV) 22,573 11,308 14,573 15,426 22,150 15,431 15,431 15,431
Change - -49.91% 28.88% 5.85% 43.59% -30.33% 0% 0%
P/E 56.2x 30.9x 27.2x 23.2x 67.4x 44.4x 32.9x 26.9x
PBR 11.6x 4.66x 4.65x 4.28x 4.26x 2.66x 2.56x 2.45x
PEG - -3x 0.6x 1x -1.4x -19.54x 0.9x 1.2x
Capitalization / Revenue 5.49x 2x 1.89x 1.88x 3.53x 1.96x 1.71x 1.71x
EV / Revenue 0x 0x 0x 0x 0x 1.96x 1.71x 1.71x
EV / EBITDA 0x 0x 0x 0x 0x 30.1x 23.6x 22.7x
EV / EBIT 0x 0x 0x 0x 0x 38.1x 28x 23.4x
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% 1.47% 1.99% -
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 19.08 19.08 19.08
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
44.37x - - 1.47% 229.76Cr
26.82x5.96x15.44x1.56% 43TCr
51.1x18.08x36.28x-.--% 24TCr
21.47x0.86x15.4x2.16% 19TCr
26x8.5x20.52x0.5% 14TCr
41.57x12.31x27.92x-.--% 7.9TCr
33.96x6.59x18.81x0.99% 7.75TCr
41.38x2.18x14.21x1.74% 5.63TCr
27.66x6.24x20.84x1.49% 5.34TCr
17.75x2.76x11.86x4.14% 4.76TCr
Average 33.21x 7.05x 20.14x 1.41% 13.22TCr
Weighted average by Cap. 32.12x 7.90x 20.83x 1.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 300638 Stock
  4. Valuation Fibocom Wireless Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!