|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.165 HKD | -0.10% |
|
-1.62% | -40.36% |
| 30/07 | How Volkswagen's flying-car dream crashed in China | RE |
| 29/07 | Horizon Robotics Sells $450 Million Convertible Bonds | MT |
Company Valuation: Horizon Robotics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 44,655 | 1,14,022 | 64,843 | - | - |
| Change | - | 155.34% | -43.13% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 47,927 | 49,848 | 49,798 |
| Change | - | 218.18% | -49.21% | 4.01% | -0.1% |
| P/E | 6.63x | -9.61x | -21.2x | -46.9x | 48.6x |
| PBR | 3.81x | 7.96x | 5.81x | 5.74x | 5.23x |
| PEG | - | 0x | 0.3x | 0.9x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 11.6x | 6.97x | 4.55x |
| EV / Revenue | 12.4x | 25.1x | 8.56x | 5.36x | 3.5x |
| EV / EBITDA | -17.4x | -32.6x | -19.4x | -58.5x | 17.9x |
| EV / EBIT | -13.8x | -28.3x | -16.5x | -39.4x | 47.4x |
| EV / FCF | -33.2x | -33.6x | -24.1x | -43.9x | 43.8x |
| FCF Yield | -3.02% | -2.98% | -4.14% | -2.28% | 2.28% |
| Dividend per Share 2 | - | - | - | - | 0.00548 |
| Rate of return | - | - | - | - | 0.12% |
| EPS 2 | 0.51 | -0.81 | -0.2102 | -0.095 | 0.0915 |
| Distribution rate | - | - | - | - | 5.99% |
| Net sales 1 | 2,384 | 3,758 | 5,601 | 9,304 | 14,245 |
| EBITDA 1 | -1,706 | -2,897 | -2,471 | -851.5 | 2,785 |
| EBIT 1 | -2,144 | -3,339 | -2,908 | -1,265 | 1,052 |
| Net income 1 | 2,347 | -10,469 | -2,963 | -1,357 | 1,303 |
| Net Debt 1 | -14,999 | -19,660 | -16,916 | -14,994 | -15,044 |
| Reference price 2 | 3.383 | 7.782 | 4.450 | 4.450 | 4.450 |
| Nbr of stocks (in thousands) | 1,32,00,294 | 1,46,51,885 | 1,45,71,723 | - | - |
| Announcement Date | 21/03/25 | 19/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -21.17x | 8.56x | -19.39x | -.--% | 960.53Cr | |
| 15.92x | 0.13x | 1.44x | 0.84% | 455.14Cr | |
| 15.66x | - | - | 1.93% | 463.54Cr | |
| 12.95x | 0.37x | 4.59x | 3.27% | 424.51Cr | |
| 14.94x | 1.06x | 6.37x | 2.68% | 394.21Cr | |
| 14.51x | 1.44x | 9.93x | 1.23% | 353.84Cr | |
| 13.93x | 0.52x | 5.17x | -.--% | 242.36Cr | |
| 14.22x | 0.85x | 9.4x | 2.38% | 202.01Cr | |
| 9.81x | 0.16x | 1.5x | 4.31% | 139.2Cr | |
| 19.23x | - | - | 2.72% | 130.19Cr | |
| Average | 11.00x | 1.64x | 2.37x | 1.94% | 376.56Cr | |
| Weighted average by Cap. | 5.53x | 3.05x | -2.09x | 1.49% |
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
- 9660 Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
