Valuation Focused Photonics (Hangzhou), Inc.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 10/03/2026			5-day change	1st Jan Change
14.90 ^CNY	+0.95%		-1.39%	-6.05%

05/01	Tranche Update on Focused Photonics, Inc.'s Equity Buyback Plan announced on August 20, 2025.	CI
29/25/29	Focused Photonics, Inc. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,203	12,505	14,995	7,112	6,834	6,608	6,608	-
Change	-	140.36%	19.91%	-52.57%	-3.91%	-3.31%	0%	-
Enterprise Value (EV)	5,203	12,505	14,995	7,112	6,834	6,608	6,608	6,608
Change	-	140.36%	19.91%	-52.57%	-3.91%	-3.31%	0%	0%
P/E ratio	10.6x	-54.3x	-40.4x	-22x	33.1x	24.8x	19.4x	16.2x
PBR	-	-	4.75x	2.45x	2.19x	1.99x	1.84x	1.69x
PEG	-	0x	-0.7x	1.5x	-0x	0.8x	0.7x	0.8x
Capitalization / Revenue	-	-	4.35x	2.24x	1.89x	1.59x	1.43x	1.29x
EV / Revenue	-	-	0x	0x	0x	1.59x	1.43x	1.29x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-0x	-0x	0x	19.3x	15x	12.4x
EV / FCF	-	-	-	-	0x	25.9x	21.1x	21.2x
FCF Yield	-	-	-	-	8.66%	3.86%	4.74%	4.71%
Dividend per Share ²	-	-	-	-	0.25	0.06	0.15	0.18
Rate of return	-	-	-	-	1.64%	0.4%	1.01%	1.21%
EPS ²	1.1	-0.52	-0.84	-0.72	0.46	0.6	0.77	0.92
Distribution rate	-	-	-	-	54.3%	10%	19.5%	19.6%
Net sales ¹	-	-	3,451	3,182	3,614	4,153	4,616	5,114
EBITDA	-	-	-358.3	-228.6	-	-	-	-
EBIT ¹	-	-	-487.3	-377.4	257.5	342	441	533
Net income ¹	489.2	-232.4	-374.8	-322.6	206.9	267	344	415
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	11.67	28.26	33.90	15.85	15.23	14.90	14.90	14.90
Nbr of stocks (in thousands)	4,45,810	4,42,500	4,42,330	4,48,738	4,48,738	4,43,488	4,43,488	-
Announcement Date	28/04/21	27/04/22	26/04/23	22/04/24	21/04/25	-	-	-

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.($)
FOCUSED PHOTONICS (HANGZHOU), INC.	24.83x	-	-	0.4%	96Cr
METTLER-TOLEDO INTERNATIONAL, INC.	27.24x	6.39x	20.45x	-.--%	2.5TCr
SHIMADZU CORPORATION	20.76x	1.77x	10.49x	1.67%	717.3Cr
MLOPTIC CORP.	250.58x	-	-	-	264.3Cr
TECAN GROUP AG	24.7x	1.73x	11.18x	2.42%	209.43Cr
NINGBO YONGXIN OPTICS CO.,LTD	53.16x	12.65x	-	0.85%	199.86Cr
JEOL LTD.	15.9x	1.49x	8.91x	1.84%	195.49Cr
PARK SYSTEMS CORP.	48.03x	9.34x	34.56x	0.18%	135.88Cr
Average	58.15x	5.56x	17.12x	1.05%	540.23Cr
Weighted average by Cap.	40.98x	5.48x	17.94x	0.57%