Company Valuation: Hiecise Precision Equipment Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,766 7,043 4,698 7,376 8,032 9,652
Change - 154.57% -33.29% 57% 8.89% 20.17%
Enterprise Value (EV) 1 1,717 6,006 3,673 6,508 7,182 8,516
Change - 249.84% -38.86% 77.22% 10.35% 18.57%
P/E 83.9x 91.6x 62.1x 62.2x 132x 47.6x
PBR 1.99x 4.88x 3.2x 4.72x 5x 5.33x
PEG - 1x -30.19x 1.1x -2.7x 0x
Capitalization / Revenue 12x 17.2x 14x 15.4x 18x 17.8x
EV / Revenue 7.44x 14.7x 10.9x 13.6x 16.1x 15.7x
EV / EBITDA 44.5x 73.1x 130x 48.5x 143x 96.9x
EV / EBIT 79.9x 107x 3,063x 60.8x 606x 174x
EV / FCF 37.1x -936x 239x -40.8x 153x 58.5x
FCF Yield 2.7% -0.11% 0.42% -2.45% 0.65% 1.71%
Dividend per Share 2 0.125 0.125 0.1 0.1 0.12 0.12
Rate of return 1.13% 0.45% 0.54% 0.34% 0.38% 0.32%
EPS 2 0.1313 0.3063 0.3 0.47 0.24 0.8
Distribution rate 95.2% 40.8% 33.3% 21.3% 50% 15%
Net sales 1 230.6 409.5 336.3 479.2 446 543.3
EBITDA 1 38.6 82.15 28.24 134.1 50.29 87.88
EBIT 1 21.49 56.24 1.199 107 11.84 49.06
Net income 1 33.54 76.58 47.21 117.7 61.98 202.1
Net Debt 1 -1,050 -1,036 -1,025 -867.7 -849.9 -1,136
Reference price 2 11.02 28.05 18.63 29.25 31.68 38.07
Nbr of stocks (in thousands) 2,51,072 2,51,072 2,52,176 2,52,176 2,53,539 2,53,539
Announcement Date 23/04/21 21/04/22 21/04/23 12/04/24 23/04/25 24/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 89Cr
31.26x5.45x19.75x0.82% 12TCr
34.77x5.47x20.73x1.54% 9.7TCr
45.01x9.13x26.71x-.--% 6.54TCr
27.72x3.17x18.33x0.75% 6.06TCr
40.16x6.25x27.57x1.93% 5.82TCr
28.01x5.18x18.14x2.15% 3.65TCr
20.86x1.78x12.85x2.25% 3.03TCr
31.08x4.12x15.58x0.11% 3.05TCr
21.54x3.75x11.99x1.41% 2.99TCr
Average 31.16x 4.92x 19.07x 1.22% 5.32TCr
Weighted average by Cap. 32.79x 5.33x 20.30x 1.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hiecise Precision Equipment Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - Hiecise Precision Equipment Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hiecise Precision Equipment Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hiecise Precision Equipment Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. 300809 Stock
  4. Valuation Hiecise Precision Equipment Co.,Ltd.