Valuation TCL Electronics Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 01:38:05 24/07/2026 pm IST			5-day change	1st Jan Change
16.26 ^HKD	+1.56%		+14.11%	+56.65%

16/07	Hong Kong Stocks Advance; TCL Electronics Slides on HK$5.6 Billion Deal	MT
16/07	TCL Electronics to Acquire Air Conditioner Business for HK$5.6 Billion; Shares Fall 11%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,044	7,824	6,394	16,008	26,167	40,360	-	-
Change	-	-22.1%	-18.28%	150.35%	63.46%	54.24%	-	-
Enterprise Value (EV) ¹	4,533	7,824	6,394	16,008	19,182	27,223	31,348	22,410
Change	-	72.6%	-18.28%	150.35%	19.83%	41.92%	15.15%	-28.51%
P/E	8.53x	17.5x	8.5x	9.11x	10.6x	13.1x	10.4x	8.82x
PBR	0.56x	0.48x	0.38x	0.93x	1.3x	1.89x	1.65x	1.46x
PEG	-	-0.3x	0.1x	0x	0.3x	0.5x	0.4x	0.5x
Capitalization / Revenue	0.13x	0.11x	0.08x	0.16x	0.23x	0.31x	0.25x	0.23x
EV / Revenue	0.06x	0.11x	0.08x	0.16x	0.17x	0.21x	0.19x	0.13x
EV / EBITDA	1.6x	2.93x	2.04x	3.69x	3.61x	5.56x	5.2x	3.37x
EV / EBIT	2.66x	5.53x	3.29x	5.02x	4.87x	7.16x	6.02x	3.67x
EV / FCF	-	-	-	-	4.83x	2.1x	73.4x	3x
FCF Yield	-	-	-	-	20.7%	47.6%	1.36%	33.3%
Dividend per Share ²	0.167	0.127	0.16	0.318	0.498	0.6067	0.8	0.9
Rate of return	4.12%	4.06%	6.27%	5.01%	4.8%	3.79%	5%	5.62%
EPS ²	0.475	0.1787	0.3001	0.6972	0.9824	1.22	1.541	1.814
Distribution rate	35.2%	71.1%	53.3%	45.6%	50.7%	49.7%	51.9%	49.6%
Net sales ¹	74,847	71,351	78,986	99,322	1,14,583	1,30,134	1,61,414	1,77,127
EBITDA ¹	2,832	2,673	3,138	4,343	5,313	4,894	6,029	6,647
EBIT ¹	1,703	1,414	1,943	3,188	3,939	3,804	5,205	6,103
Net income ¹	1,184	447	743.6	1,759	2,495	3,082	3,888	4,584
Net Debt ¹	-5,511	-	-	-	-6,985	-13,137	-9,012	-17,950
Reference price ²	4.05	3.13	2.55	6.35	10.38	16.01	16.01	16.01
Nbr of stocks (in thousands)	24,79,959	24,99,780	25,07,569	25,20,935	25,20,935	25,20,935	-	-
Announcement Date	11/03/22	10/03/23	28/03/24	21/03/25	27/03/26	-	-	-

¹HKD in Million²HKD

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.($)
TCL ELECTRONICS HOLDINGS LIMITED	13.12x	0.21x	5.56x	3.79%	514.74Cr
DIXON TECHNOLOGIES (INDIA) LIMITED	78.57x	1.72x	44.89x	0.08%	872.31Cr
HISENSE VISUAL TECHNOLOGY CO., LTD.	12.92x	-	-	3.89%	524.84Cr
SHENZHEN KTC TECHNOLOGY CO., LTD.	15.41x	-	-	1.12%	177.02Cr
SKYWORTH GROUP LIMITED	9.44x	-	-	-	109.33Cr
Average	25.89x	0.96x	25.23x	2.22%	439.65Cr
Weighted average by Cap.	39.04x	1.16x	30.30x	2.04%