Valuation Shanghai Moons' Electric Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 16/01/2026			5-day change	1st Jan Change
73.65 ^CNY	+3.46%		+0.53%	+1.80%

08/12	CCB International Securities Starts Shanghai Moons' Electric at Neutral; Price Target is 70 Yuan	MT
28/25/28	Shanghai Moons' Electric Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,481	9,962	14,001	27,661	22,620	30,851	30,851	-
Change	-	53.71%	40.54%	97.57%	-18.23%	36.39%	0%	-
Enterprise Value (EV) ¹	6,481	9,962	14,001	27,312	22,332	30,969	30,921	30,872
Change	-	53.71%	40.54%	95.07%	-18.23%	38.67%	-0.15%	-0.16%
P/E ratio	32.3x	35.5x	56.8x	197x	291x	307x	182x	128x
PBR	2.97x	-	5.16x	9.71x	7.76x	10.3x	9.86x	9.38x
PEG	-	0.9x	-4.7x	-4.6x	-6.6x	10.5x	2.6x	3x
Capitalization / Revenue	2.93x	-	4.73x	10.9x	9.36x	11.3x	10.2x	9.05x
EV / Revenue	2.93x	-	4.73x	10.7x	9.24x	11.3x	10.2x	9.06x
EV / EBITDA	22.1x	-	40.1x	106x	144x	147x	103x	78.5x
EV / EBIT	27.8x	-	49.1x	181x	293x	300x	173x	120x
EV / FCF	-	-	-	-	-	-130x	-286x	1,029x
FCF Yield	-	-	-	-	-	-0.77%	-0.35%	0.1%
Dividend per Share ²	0.049	-	0.07	0.04	0.024	0.035	0.07	0.1
Rate of return	0.31%	-	0.21%	0.06%	0.04%	0.05%	0.1%	0.14%
EPS ²	0.4827	0.6677	0.5867	0.3336	0.1856	0.24	0.405	0.575
Distribution rate	10.2%	-	11.9%	12%	12.9%	14.6%	17.3%	17.4%
Net sales ¹	2,213	-	2,960	2,543	2,416	2,742	3,037	3,409
EBITDA ¹	293.5	-	349.4	258.9	155.6	210	300.9	393.1
EBIT ¹	233.5	-	285.4	150.8	76.27	103.3	178.4	256.4
Net income ¹	200.8	279.6	247.2	140.4	77.91	100.5	170	241.1
Net Debt ¹	-	-	-	-349.7	-287.6	118.2	70.44	21.63
Reference price ²	15.58	23.71	33.33	65.85	54.00	73.65	73.65	73.65
Nbr of stocks (in thousands)	4,16,000	4,20,165	4,20,063	4,20,066	4,18,883	4,18,882	4,18,882	-
Announcement Date	22/04/21	21/04/22	28/04/23	29/04/24	25/04/25	-	-	-

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.($)
SHANGHAI MOONS' ELECTRIC CO., LTD.	296.63x	10.92x	142.55x	0.05%	428.08Cr
SIEMENS AG	24.84x	2.88x	15.77x	2.16%	24TCr
SCHNEIDER ELECTRIC SE	29.69x	3.61x	17.04x	1.77%	15TCr
EATON CORPORATION PLC	31.3x	5.03x	21.31x	1.23%	13TCr
DELTA ELECTRONICS, INC.	43.98x	4.78x	23.8x	0.97%	8.6TCr
EMERSON ELECTRIC CO.	30.25x	4.94x	17.15x	1.49%	8.32TCr
VERTIV HOLDINGS CO	48.65x	6.59x	30.46x	0.09%	6.6TCr
DELTA ELECTRONICS (THAILAND)	86.92x	10.27x	59.25x	0.38%	6.53TCr
AMETEK, INC.	33.49x	6.91x	21.75x	0.57%	4.95TCr
ROCKWELL AUTOMATION, INC.	37.77x	5.65x	24.39x	1.29%	4.73TCr
Average	66.35x	6.16x	37.35x	1%	9.19TCr
Weighted average by Cap.	37.35x	4.86x	23.14x	1.38%