Valuation Horizon Robotics OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:38:22 01/07/2026 pm IST			5-day change	1st Jan Change
0.5725 ^USD	+5.72%		+12.25%	-52.49%

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	51,498	-	-
Change	-	155.34%	-54.84%	-	-
Enterprise Value (EV) ¹	29,657	94,362	36,451	38,290	37,703
Change	-	218.18%	-61.37%	5.04%	-1.53%
P/E	6.63x	-9.61x	-15.8x	-37.4x	36.7x
PBR	3.81x	7.96x	4.88x	4.78x	4.22x
PEG	-	0x	0.2x	0.6x	-0x
Capitalization / Revenue	18.7x	30.3x	8.56x	5.34x	3.48x
EV / Revenue	12.4x	25.1x	6.06x	3.97x	2.55x
EV / EBITDA	-17.4x	-32.6x	-15.1x	-46.5x	14.4x
EV / EBIT	-13.8x	-28.3x	-12.2x	-29.3x	35x
EV / FCF	-33.2x	-33.6x	-17.1x	-31.7x	31.9x
FCF Yield	-3.02%	-2.98%	-5.84%	-3.15%	3.13%
Dividend per Share ²	-	-	-	-	0.0065
Rate of return	-	-	-	-	0.18%
EPS ²	0.51	-0.81	-0.2239	-0.0944	0.0963
Distribution rate	-	-	-	-	6.75%
Net sales ¹	2,384	3,758	6,019	9,646	14,805
EBITDA ¹	-1,706	-2,897	-2,419	-823.6	2,619
EBIT ¹	-2,144	-3,339	-2,995	-1,306	1,079
Net income ¹	2,347	-10,469	-3,089	-1,252	1,367
Net Debt ¹	-14,999	-19,660	-15,047	-13,208	-13,794
Reference price ²	3.383	7.782	3.534	3.534	3.534
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NHK SPRING CO., LTD.	17.15x	-	-	1.77%	487.72Cr
AUMOVIO SE	14.49x	0.11x	1.24x	0.92%	429.6Cr
JTEKT CORPORATION	12.53x	0.36x	4.37x	3.34%	395.92Cr
BREMBO N.V.	14.99x	1.05x	6.35x	2.7%	375.72Cr
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	13.75x	1.34x	9.29x	1.31%	331.02Cr
HANON SYSTEMS	16.59x	0.57x	5.67x	-.--%	250.51Cr
FORYOU CORPORATION	13.81x	0.82x	9.12x	2.45%	194.92Cr
NEXTEER AUTOMOTIVE GROUP LIMITED	8.66x	0.13x	1.15x	4.65%	121.91Cr
CHENGDU HAONENG TECHNOLOGY CO., LTD.	18.72x	-	-	2.91%	121.09Cr
Average	14.52x	0.63x	5.31x	2.23%	300.94Cr
Weighted average by Cap.	14.73x	0.64x	5.27x	2%