Valuation Horizon Robotics OTC Markets

Stocks

Delayed OTC Markets Other stock markets 08:24:39 23/07/2026 pm IST			5-day change	1st Jan Change
0.5950 ^USD	-2.46%		+3.48%	-50.62%

08:41am	Horizon Robotics Prices $450 Million Convertible Bond Offering; Shares Down 4%	MT
22/07	Horizon Robotics Grants AI Model Access to Volkswagen for Driving Solution Development	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	44,655	1,14,022	57,529	-	-
Change	-	155.34%	-49.55%	-	-
Enterprise Value (EV) ¹	29,657	94,362	41,272	43,190	43,065
Change	-	218.18%	-56.26%	4.65%	-0.29%
P/E	6.63x	-9.61x	-18.5x	-40x	44.9x
PBR	3.81x	7.96x	5.54x	5.47x	4.86x
PEG	-	0x	0.3x	0.7x	-0x
Capitalization / Revenue	18.7x	30.3x	10.1x	6.1x	3.98x
EV / Revenue	12.4x	25.1x	7.28x	4.58x	2.98x
EV / EBITDA	-17.4x	-32.6x	-16.5x	-50.4x	16.5x
EV / EBIT	-13.8x	-28.3x	-13.6x	-31.2x	44.9x
EV / FCF	-33.2x	-33.6x	-19.6x	-35.2x	45.8x
FCF Yield	-3.02%	-2.98%	-5.09%	-2.84%	2.19%
Dividend per Share ²	-	-	-	-	0.00631
Rate of return	-	-	-	-	0.16%
EPS ²	0.51	-0.81	-0.2138	-0.0986	0.0879
Distribution rate	-	-	-	-	7.18%
Net sales ¹	2,384	3,758	5,669	9,430	14,470
EBITDA ¹	-1,706	-2,897	-2,499	-857.2	2,608
EBIT ¹	-2,144	-3,339	-3,037	-1,383	960
Net income ¹	2,347	-10,469	-2,990	-1,318	1,249
Net Debt ¹	-14,999	-19,660	-16,258	-14,340	-14,464
Reference price ²	3.383	7.782	3.948	3.948	3.948
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NHK SPRING CO., LTD.	15.83x	-	-	1.92%	452.35Cr
AUMOVIO SE	14.08x	0.11x	1.14x	0.95%	407.65Cr
JTEKT CORPORATION	12.71x	0.36x	4.51x	3.33%	402.53Cr
BREMBO N.V.	14.49x	1.03x	6.2x	2.76%	365.6Cr
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	12.53x	1.21x	8.37x	1.44%	302.65Cr
HANON SYSTEMS	15.69x	0.54x	5.38x	-.--%	245.67Cr
FORYOU CORPORATION	12.68x	0.75x	8.35x	2.66%	179.6Cr
NEXTEER AUTOMOTIVE GROUP LIMITED	8.83x	0.13x	1.23x	4.76%	124.85Cr
CHENGDU HAONENG TECHNOLOGY CO., LTD.	17.74x	-	-	3.07%	115.11Cr
Average	13.84x	0.59x	5.03x	2.32%	288.44Cr
Weighted average by Cap.	14.01x	0.60x	4.96x	2.11%