Valuation China Electronics Optics Valley Union Holding Company Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 06:08:08 18/06/26 pm AEST			5-day change	1st Jan Change
0.1570 ^HKD	-4.85%		-9.77%	-26.98%

09/06	China Electronics Optics Unit Obtains 1.5 Billion Yuan Revolving Facility	MT
13/05	China Electronics Optics Renews Financial Services Contract with Affiliate	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,593	2,418	2,560	2,807	1,729	1,395
Change	-	-6.75%	5.86%	9.65%	-38.42%	-19.29%
Enterprise Value (EV) ¹	6,821	6,676	8,217	8,990	8,692	8,505
Change	-	-2.12%	23.07%	9.42%	-3.32%	-2.15%
P/E	5.7x	3.86x	4.87x	5.69x	18.1x	43.4x
PBR	0.38x	0.33x	0.33x	0.35x	0.22x	0.17x
PEG	-	0.1x	-0.3x	-1.06x	-0.2x	-0.7x
Capitalization / Revenue	0.85x	0.53x	0.46x	0.54x	0.48x	0.36x
EV / Revenue	2.24x	1.47x	1.49x	1.72x	2.42x	2.17x
EV / EBITDA	9.15x	7.95x	7.22x	8.52x	14.7x	11.8x
EV / EBIT	10.5x	8.71x	7.66x	9.26x	16.9x	12.6x
EV / FCF	6.7x	19.1x	-62.5x	10.3x	-11.1x	-57.4x
FCF Yield	14.9%	5.23%	-1.6%	9.7%	-8.99%	-1.74%
Dividend per Share ²	0.0168	0.0203	0.0219	0.023	-	0.0043
Rate of return	4.81%	6.23%	6.35%	6.03%	-	2.23%
EPS ²	0.0613	0.0845	0.0708	0.067	0.013	0.004454
Distribution rate	27.4%	24%	30.9%	34.3%	-	96.5%
Net sales ¹	3,049	4,531	5,523	5,221	3,589	3,920
EBITDA ¹	745.5	839.5	1,138	1,056	589.6	722.9
EBIT ¹	649.9	766.5	1,072	971.3	512.9	672.9
Net income ¹	464.3	640.2	536.1	506.7	95.75	32.59
Net Debt ¹	4,228	4,258	5,656	6,183	6,963	7,110
Reference price ²	0.3494	0.3259	0.3450	0.3812	0.2349	0.1932
Nbr of stocks (in thousands)	7,421,354	7,421,354	7,421,354	7,363,834	7,359,326	7,221,946
Announcement Date	20/4/21	21/4/22	21/4/23	16/4/24	17/4/25	23/4/26

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.($)
CHINA ELECTRONICS OPTICS VALLEY UNION HOLDING COMPANY LIMITED	-	-	-	-	145M
CTP N.V.	5.72x	16.98x	21.05x	4.69%	8.69B
WHA CORPORATION	14.85x	7.57x	18.03x	4.07%	2.27B
SWEDISH LOGISTIC PROPERTY AB	15.4x	15.81x	18.39x	0.54%	1.08B
AMATA CORPORATION	8.86x	3.01x	8.83x	4.41%	926M
PROPERTY FOR INDUSTRY LIMITED	13.27x	16.65x	18.66x	3.89%	703M
MLP GROUP S.A.	10.46x	12.78x	25.92x	-.--%	659M
STENDÖRREN FASTIGHETER	15.28x	13.94x	19.26x	-.--%	594M
Average	11.98x	12.39x	18.59x	2.51%	1.88B
Weighted average by Cap.	8.95x	14.28x	19.67x	3.84%