|
Market Closed -
Nasdaq
01:30:00 24/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 13.13 USD | +8.15% |
|
+5.72% | -41.38% |
| 15/10 | Hesai Unveils Physical AI-Focused Platform Kosmo; Shares Down 5% | MT |
| 15/10 | Hesai Group Launches Kosmo 3D World Data Engine | CI |
Company Valuation: Hesai Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,931 | 12,859 | 24,464 | 13,701 | - | - |
| Change | - | 62.13% | 90.24% | -43.99% | - | - |
| Enterprise Value (EV) 1 | 6,663 | 10,290 | 23,527 | 11,964 | 11,955 | 11,923 |
| Change | - | 54.44% | 128.65% | -49.15% | -0.08% | -0.27% |
| P/E | -16.6x | -128x | 52.6x | 25.6x | 16.1x | 10.9x |
| PBR | 2.08x | 3.37x | 2.43x | 1.43x | 1.31x | 1.16x |
| PEG | 0.4x | 1.6x | -0x | 1.8x | 0.3x | 0.2x |
| Capitalization / Revenue | 4.23x | 6.19x | 8.08x | 3.26x | 2.31x | 1.74x |
| EV / Revenue | 3.55x | 4.95x | 7.77x | 2.85x | 2.02x | 1.52x |
| EV / EBITDA | -13.7x | -141x | 80.4x | 26.8x | 13.1x | 8.34x |
| EV / EBIT | -11.7x | -50.2x | 139x | 35x | 16.3x | 9.76x |
| EV / FCF | -18.6x | -49.5x | -104x | 440x | 39.8x | 22.1x |
| FCF Yield | -5.36% | -2.02% | -0.96% | 0.23% | 2.51% | 4.52% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -3.81 | -0.79 | 2.98 | 3.416 | 5.452 | 8.042 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,877 | 2,077 | 3,028 | 4,201 | 5,928 | 7,865 |
| EBITDA 1 | -485.3 | -73.1 | 292.5 | 446.2 | 915.2 | 1,430 |
| EBIT 1 | -571.6 | -204.9 | 168.8 | 341.7 | 735.1 | 1,221 |
| Net income 1 | -476 | -102.4 | 435.9 | 478.7 | 834.6 | 1,277 |
| Net Debt 1 | -1,269 | -2,570 | -936.5 | -1,737 | -1,746 | -1,778 |
| Reference price 2 | 63.18 | 100.87 | 156.67 | 87.58 | 87.58 | 87.58 |
| Nbr of stocks (in thousands) | 1,25,535 | 1,27,478 | 1,56,142 | 1,56,440 | - | - |
| Announcement Date | 11/03/24 | 10/03/25 | 24/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.64x | 2.85x | 26.82x | -.--% | 205.41Cr | |
| 28.93x | 5.44x | 16.52x | 0.68% | 18TCr | |
| 33.54x | 11.92x | 21.73x | 0.82% | 12TCr | |
| 45.97x | 5.8x | 19.85x | 0.91% | 11TCr | |
| 13.15x | 0.3x | 6.61x | 3.83% | 11TCr | |
| 30.69x | 5x | 16.44x | 1.12% | 7.28TCr | |
| 52.91x | 5.74x | 26.24x | 0.26% | 6.24TCr | |
| 18.16x | 1.07x | 12.01x | 0.7% | 6.09TCr | |
| 19.13x | 3.23x | 12.35x | 1.4% | 6.02TCr | |
| 16.99x | 6.01x | 12.21x | 0.75% | 5.46TCr | |
| Average | 28.51x | 4.73x | 17.08x | 1.05% | 8.29TCr | |
| Weighted average by Cap. | 29.45x | 5.31x | 16.28x | 1.19% |
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
- Stock Market
- Stocks
- HSAI Stock
- Valuation Hesai Group
Select your edition
All financial news and data tailored to specific country editions
