Company Valuation: Hanwei Electronics Group Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 9,803 5,514 6,804 6,696 17,551 9,859 -
Change - -43.75% 23.4% -1.59% 162.1% -43.82% -
Enterprise Value (EV) 9,803 5,514 6,804 6,696 17,551 9,859 9,859
Change - -43.75% 23.4% -1.59% 162.1% -43.82% 0%
P/E 34.7x 19.9x 52x 88.9x 109x - -
PBR 4.04x 2x - 2.36x - - -
PEG - -8.66x -1x -2.1x 1x - -
Capitalization / Revenue 4.23x 2.3x - 3.01x 7.27x 3.83x 3.48x
EV / Revenue 0x 0x - 0x 0x 3.83x 3.48x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - 0.05 - -
Rate of return - - - - 0.09% - -
EPS 2 0.87 0.85 0.4 0.23 0.49 - -
Distribution rate - - - - 10.2% - -
Net sales 1 2,316 2,395 - 2,228 2,414 2,573 2,830
EBITDA 588.2 532.7 - 293.2 - - -
EBIT 385.2 328.4 - 66.44 - - -
Net income 1 263.2 276.2 130.8 76.68 158.8 148 165
Net Debt - - - - - - -
Reference price 2 30.22 16.90 20.78 20.45 53.60 30.11 30.11
Nbr of stocks (in thousands) 3,24,387 3,26,273 3,27,446 3,27,446 3,27,446 3,27,446 -
Announcement Date 30/03/22 29/03/23 09/04/24 28/03/25 17/04/26 - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 147.05Cr
25.5x3.02x16.49x2.03% 24TCr
14.05x1.73x7.84x3.64% 20TCr
31.75x4.07x18.74x1.54% 19TCr
38.88x5.73x24.04x1.01% 17TCr
46x6.17x27.61x1.08% 15TCr
30.69x4.41x21.61x0.88% 10TCr
41.78x6.87x27.57x0.1% 9.71TCr
93.76x11.62x66.36x0.33% 9.7TCr
32.65x4.05x21.73x1.03% 9.46TCr
Average 39.45x 5.30x 25.78x 1.29% 13.49TCr
Weighted average by Cap. 35.66x 4.75x 22.86x 1.55%

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. 300007 Stock
  4. Valuation Hanwei Electronics Group Corporation