Company Valuation: Fibocom Wireless Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,573 11,308 14,573 15,426 24,634 14,535 - -
Change - -49.91% 28.88% 5.85% 59.69% -41% - -
Enterprise Value (EV) 22,573 11,308 14,573 15,426 22,150 14,535 14,535 14,535
Change - -49.91% 28.88% 5.85% 43.59% -34.38% 0% 0%
P/E 56.2x 30.9x 27.2x 23.2x 67.4x 42.3x 31.4x 25.6x
PBR 11.6x 4.66x 4.65x 4.28x 4.26x 2.54x 2.44x 2.34x
PEG - -3x 0.6x 1x -1.4x -18.61x 0.9x 1.1x
Capitalization / Revenue 5.49x 2x 1.89x 1.88x 3.53x 1.85x 1.61x 1.61x
EV / Revenue 0x 0x 0x 0x 0x 1.85x 1.61x 1.61x
EV / EBITDA 0x 0x 0x 0x 0x 28.3x 22.3x 21.4x
EV / EBIT 0x 0x 0x 0x 0x 35.8x 26.3x 22.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1111 0.0833 0.38 0.35 0.234 0.28 0.38 -
Rate of return 0.37% 0.56% 2% 1.74% 0.79% 1.54% 2.09% -
EPS 2 0.5389 0.4833 0.7 0.87 0.44 0.43 0.58 0.71
Distribution rate 20.6% 17.2% 54.3% 40.2% 53.2% 65.1% 65.5% -
Net sales 1 4,109 5,646 7,716 8,189 6,988 7,876 9,020 9,002
EBITDA 1 453.8 455.7 744.7 813.4 476.1 513.3 653.2 679
EBIT 1 414.4 356.4 624.1 670.3 370.9 405.4 551.7 658.5
Net income 1 401.3 364.5 563.6 668 347 386.3 522.1 634.3
Net Debt - - - - -2,484 - - -
Reference price 2 30.28 14.92 19.03 20.15 29.64 18.19 18.19 18.19
Nbr of stocks (in thousands) 745,539 758,065 765,806 765,565 899,266 896,638 - -
Announcement Date 29/3/22 23/4/23 25/3/24 18/4/25 30/3/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
44.88x - - 1.45% 2.31B
26.87x6.02x15.59x1.54% 435B
48.94x17.35x34.79x-.--% 235B
16.02x0.64x11.64x2.83% 145B
20.59x6.43x15.51x0.6% 112B
34.98x6.78x19.65x1% 80B
42.3x12.69x28.34x-.--% 82.79B
26.95x6.17x21.74x1.52% 52.51B
45.19x2.09x13.21x1.84% 51.8B
62.62x8.09x35.83x-.--% 51.51B
Average 36.93x 7.36x 21.81x 1.08% 124.79B
Weighted average by Cap. 33.03x 8.00x 20.86x 1.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fibocom Wireless Inc.

Historical PBR trend

Valuation ratios - PBR - Fibocom Wireless Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fibocom Wireless Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fibocom Wireless Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fibocom Wireless Inc.
  1. Stock Market
  2. Stocks
  3. 300638 Stock
  4. Valuation Fibocom Wireless Inc.