|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 21/07 | Horizon Robotics Provides Group Earnings Guidance for the Six Months Ended June 30, 2026 | CI |
| 21/07 | Horizon Robotics Expects Return to H1 Profit; Shares up 4% | 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 | 55,992 | - | - |
| Change | - | 155.34% | -50.89% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 40,373 | 42,282 | 41,661 |
| Change | - | 218.18% | -57.21% | 4.73% | -1.47% |
| P/E | 6.63x | -9.61x | -17.3x | -40.5x | 40.6x |
| PBR | 3.81x | 7.96x | 5.36x | 5.26x | 4.65x |
| PEG | - | 0x | 0.2x | 0.7x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 9.31x | 5.81x | 3.79x |
| EV / Revenue | 12.4x | 25.1x | 6.71x | 4.39x | 2.82x |
| EV / EBITDA | -17.4x | -32.6x | -16.5x | -49.2x | 16x |
| EV / EBIT | -13.8x | -28.3x | -13.4x | -31.6x | 40.3x |
| EV / FCF | -33.2x | -33.6x | -19x | -35x | 35.3x |
| FCF Yield | -3.02% | -2.98% | -5.27% | -2.86% | 2.83% |
| 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 | 6,014 | 9,640 | 14,776 |
| EBITDA 1 | -1,706 | -2,897 | -2,452 | -858.8 | 2,604 |
| EBIT 1 | -2,144 | -3,339 | -3,006 | -1,339 | 1,033 |
| Net income 1 | 2,347 | -10,469 | -3,094 | -1,275 | 1,323 |
| Net Debt 1 | -14,999 | -19,660 | -15,619 | -13,710 | -14,331 |
| Reference price 2 | 3.383 | 7.782 | 3.843 | 3.843 | 3.843 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.19x | - | - | 2% | 435.69Cr | |
| 13.82x | 0.1x | 1.1x | 0.97% | 400.09Cr | |
| 12.57x | 0.36x | 4.47x | 3.37% | 399.39Cr | |
| 14.4x | 1.02x | 6.17x | 2.78% | 363.3Cr | |
| 12.58x | 1.21x | 8.41x | 1.43% | 303.98Cr | |
| 14.74x | 0.53x | 5.26x | -.--% | 234.92Cr | |
| 12.69x | 0.75x | 8.36x | 2.66% | 179.84Cr | |
| 18.28x | - | - | 2.98% | 118.64Cr | |
| 16.17x | 1.21x | 6.49x | 2.21% | 112.72Cr | |
| Average | 14.49x | 0.74x | 5.75x | 2.04% | 283.18Cr | |
| Weighted average by Cap. | 14.11x | 0.66x | 5.26x | 2.01% |
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
- HZRBY Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
