Company Valuation: HAND Enterprise Solutions Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,534 6,958 8,081 12,144 19,292 15,869 - -
Change - -7.64% 16.14% 50.26% 58.87% -17.74% - -
Enterprise Value (EV) 7,534 6,958 8,081 12,144 19,292 15,869 15,869 15,869
Change - -7.64% 16.14% 50.26% 58.87% -17.74% 0% 0%
P/E 43x 19.9x -277x 65.3x 86x 50.9x 40.2x -
PBR - 1.86x - - - - - -
PEG - 0x 3x -0x 5.4x 1.4x 1.5x -
Capitalization / Revenue - 2.31x - 3.75x 5.65x 4.15x 3.61x 3.11x
EV / Revenue - 0x - 0x 0x 4.15x 3.61x 3.11x
EV / EBITDA - - - - - - - -
EV / EBIT - 0x - 0x 0x 51.4x 40.3x 32.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.06 - - - - - -
Rate of return - 0.74% - - - - - -
EPS 2 0.2 0.41 -0.03 0.19 0.22 0.3 0.38 -
Distribution rate - 14.6% - - - - - -
Net sales 1 - 3,007 - 3,235 3,415 3,825 4,399 5,103
EBITDA - 563 - - - - - -
EBIT 1 - 467.6 - 179.8 229.8 309 394 494
Net income 1 197.1 437.8 -25.38 188.4 226.6 307 390 487
Net Debt - - - - - - - -
Reference price 2 8.59 8.14 8.31 12.40 18.92 15.26 15.26 15.26
Nbr of stocks (in thousands) 8,77,055 8,54,804 9,72,498 9,79,316 10,19,667 10,39,890 - -
Announcement Date 25/04/22 24/04/23 23/04/24 21/04/25 13/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
52.33x - - - 243.27Cr
22.86x3.73x13.03x2.91% 22TCr
-131.28x18.31x101.52x-.--% 12TCr
13.6x1.5x7.89x3.52% 11TCr
13.53x2.46x9.28x6.07% 7.89TCr
19.6x5.17x12.71x2.9% 5.79TCr
22.36x1.83x11.42x1.31% 4.36TCr
13.38x1.93x8.18x5.83% 4.31TCr
21.06x1.6x10.17x0.89% 4.03TCr
17.12x2.18x10.46x5.05% 3.55TCr
Average 6.46x 4.30x 20.52x 3.16% 7.51TCr
Weighted average by Cap. -4.81x 5.27x 25.13x 2.94%

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. 300170 Stock
  4. Valuation HAND Enterprise Solutions Co., Ltd.