Valuation Horizon Robotics Thailand S.E.
Stocks
HORIZON23
TH3932121207
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Thailand S.E.
21/09/2026
|
5-day change | 1st Jan Change | ||
| 1.120 THB | +0.90% |
|
+0.90% | -49.55% |
| 31/08 | Horizon Robotics, H1 2026 Earnings Call, Aug 31, 2026 | |
| 31/08 | Horizon Robotics Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
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 | 52,922 | - | - |
| Change | - | 155.34% | -53.59% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 35,180 | 37,428 | 37,409 |
| Change | - | 218.18% | -62.72% | 6.39% | -0.05% |
| P/E | 6.63x | -9.61x | 189x | -23.4x | 4,035x |
| PBR | 3.81x | 7.96x | 3.8x | 3.94x | 3.86x |
| PEG | - | 0x | -2x | 0x | -40x |
| Capitalization / Revenue | 18.7x | 30.3x | 10.1x | 6.34x | 4.1x |
| EV / Revenue | 12.4x | 25.1x | 6.69x | 4.48x | 2.9x |
| EV / EBITDA | -17.4x | -32.6x | -15.1x | -28.3x | 24.5x |
| EV / EBIT | -13.8x | -28.3x | -10.7x | -20.2x | 81.6x |
| EV / FCF | -33.2x | -33.6x | 33.6x | -21.5x | 130x |
| FCF Yield | -3.02% | -2.98% | 2.98% | -4.65% | 0.77% |
| Dividend per Share 2 | - | - | - | - | 0.00548 |
| Rate of return | - | - | - | - | 0.15% |
| EPS 2 | 0.51 | -0.81 | 0.0192 | -0.1552 | 0.0009 |
| Distribution rate | - | - | - | - | 609% |
| Net sales 1 | 2,384 | 3,758 | 5,256 | 8,347 | 12,916 |
| EBITDA 1 | -1,706 | -2,897 | -2,324 | -1,325 | 1,528 |
| EBIT 1 | -2,144 | -3,339 | -3,301 | -1,853 | 458.5 |
| Net income 1 | 2,347 | -10,469 | 58.44 | -2,290 | 190.3 |
| Net Debt 1 | -14,999 | -19,660 | -17,742 | -15,495 | -15,514 |
| Reference price 2 | 3.383 | 7.782 | 3.632 | 3.632 | 3.632 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 189.26x | 6.69x | -15.14x | -.--% | 790.29Cr | |
| 14.69x | - | - | 2.06% | 435.86Cr | |
| 12.76x | - | - | 3.31% | 421.08Cr | |
| -16.54x | 0.12x | 1.33x | 0.74% | 406.22Cr | |
| 16.71x | 1.57x | 10.61x | 1.15% | 385.97Cr | |
| 14.31x | 1.02x | 6.15x | 2.8% | 375.8Cr | |
| 13.89x | 0.51x | 5.15x | -.--% | 249.71Cr | |
| 9.86x | 0.19x | 1.78x | 4.03% | 154.51Cr | |
| Average | 31.87x | 1.68x | 1.65x | 1.76% | 402.43Cr | |
| Weighted average by Cap. | 53.25x | 2.74x | -1.46x | 1.46% |
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
- HORIZON23 Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
