Valuation Horizon Robotics

Stocks

Market Closed - Hong Kong S.E. Other stock markets 01:38:35 15/07/2026 pm IST			5-day change	1st Jan Change
4.420 ^HKD	0.00%		+0.23%	-48.96%

15/05	Zaihe Automotive Technology Co., Ltd. announced that it has received CNY 1 billion in funding from Tianjin Qingyan Lushi Investment Management Co., Ltd., Baidu Ventures, Zhejiang VIE Science & Technology Co., Ltd., Suzhou Chuangyuan Investment Development Co., Ltd., Suzhou Capital Group Co., Ltd., Horizon Robotics	CI
24/04	China's auto industry races to embed AI in line with Beijing mandate	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	44,655	1,14,022	55,786	-	-
Change	-	155.34%	-51.07%	-	-
Enterprise Value (EV) ¹	29,657	94,362	40,167	42,076	41,455
Change	-	218.18%	-57.43%	4.75%	-1.47%
P/E	6.63x	-9.61x	-17.1x	-40.2x	40.3x
PBR	3.81x	7.96x	5.32x	5.22x	4.62x
PEG	-	0x	0.2x	0.7x	-0x
Capitalization / Revenue	18.7x	30.3x	9.28x	5.79x	3.78x
EV / Revenue	12.4x	25.1x	6.68x	4.36x	2.81x
EV / EBITDA	-17.4x	-32.6x	-16.4x	-49x	15.9x
EV / EBIT	-13.8x	-28.3x	-13.4x	-31.5x	40x
EV / FCF	-33.2x	-33.6x	-18.9x	-34.8x	35.1x
FCF Yield	-3.02%	-2.98%	-5.3%	-2.87%	2.85%
Dividend per Share ²	-	-	-	-	0.0065
Rate of return	-	-	-	-	0.17%
EPS ²	0.51	-0.81	-0.2228	-0.095	0.0946
Distribution rate	-	-	-	-	6.87%
Net sales ¹	2,384	3,758	6,013	9,640	14,776
EBITDA ¹	-1,706	-2,897	-2,452	-858.8	2,604
EBIT ¹	-2,144	-3,339	-3,005	-1,336	1,038
Net income ¹	2,347	-10,469	-3,222	-1,273	1,327
Net Debt ¹	-14,999	-19,660	-15,619	-13,710	-14,331
Reference price ²	3.383	7.782	3.818	3.818	3.818
Nbr of stocks (in thousands)	1,32,00,294	1,46,51,885	1,46,12,706	-	-
Announcement Date	21/03/25	19/03/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HORIZON ROBOTICS	-17.15x	6.68x	-16.39x	-.--%	824.06Cr
NHK SPRING CO., LTD.	16.22x	-	-	1.85%	471.1Cr
AUMOVIO SE	14.25x	0.11x	1.17x	0.94%	413.87Cr
JTEKT CORPORATION	12.8x	0.37x	4.54x	3.31%	408.35Cr
BREMBO N.V.	14.92x	1.04x	6.29x	2.64%	373.12Cr
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	12.37x	1.19x	8.25x	1.46%	298.77Cr
HANON SYSTEMS	14.89x	0.53x	5.29x	-.--%	234.44Cr
FORYOU CORPORATION	12.73x	0.75x	8.39x	2.65%	180.27Cr
NEXTEER AUTOMOTIVE GROUP LIMITED	8.67x	0.13x	1.18x	4.62%	122.64Cr
CHENGDU HAONENG TECHNOLOGY CO., LTD.	18.6x	-	-	2.93%	120.66Cr
Average	10.83x	1.35x	2.34x	2.04%	344.73Cr
Weighted average by Cap.	6.67x	2.35x	-1.21x	1.58%