Valuation Horizon Robotics Thailand S.E.
Stocks
HORIZON23
TH3932121207
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Thailand S.E.
13/08/2026
|
5-day change | 1st Jan Change | ||
| 1.350 THB | -0.74% |
|
-0.74% | -39.19% |
| 30/07 | How Volkswagen's flying-car dream crashed in China | RE |
| 29/07 | Horizon Robotics Sells $450 Million Convertible Bonds | MT |
Company Valuation: Horizon Robotics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 44,655 | 114,022 | 63,248 | - | - |
| Change | - | 155.34% | -44.53% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 46,332 | 48,254 | 48,204 |
| Change | - | 218.18% | -50.9% | 4.15% | -0.1% |
| P/E | 6.63x | -9.61x | -20.6x | -45.7x | 47.4x |
| PBR | 3.81x | 7.96x | 5.67x | 5.6x | 5.1x |
| PEG | - | 0x | 0.3x | 0.8x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 11.3x | 6.8x | 4.44x |
| EV / Revenue | 12.4x | 25.1x | 8.27x | 5.19x | 3.38x |
| EV / EBITDA | -17.4x | -32.6x | -18.7x | -56.7x | 17.3x |
| EV / EBIT | -13.8x | -28.3x | -15.9x | -38.2x | 45.8x |
| EV / FCF | -33.2x | -33.6x | -23.3x | -42.5x | 42.4x |
| FCF Yield | -3.02% | -2.98% | -4.28% | -2.35% | 2.36% |
| Dividend per Share 2 | - | - | - | - | 0.00548 |
| Rate of return | - | - | - | - | 0.13% |
| EPS 2 | 0.51 | -0.81 | -0.2102 | -0.095 | 0.0915 |
| Distribution rate | - | - | - | - | 5.99% |
| Net sales 1 | 2,384 | 3,758 | 5,601 | 9,304 | 14,245 |
| EBITDA 1 | -1,706 | -2,897 | -2,471 | -851.5 | 2,785 |
| EBIT 1 | -2,144 | -3,339 | -2,908 | -1,265 | 1,052 |
| Net income 1 | 2,347 | -10,469 | -2,963 | -1,357 | 1,303 |
| Net Debt 1 | -14,999 | -19,660 | -16,916 | -14,994 | -15,044 |
| Reference price 2 | 3.383 | 7.782 | 4.340 | 4.340 | 4.340 |
| Nbr of stocks (in thousands) | 13,200,294 | 14,651,885 | 14,571,723 | - | - |
| Announcement Date | 21/3/25 | 19/3/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -21.34x | 8.65x | -19.6x | -.--% | 9.69B | |
| 15.67x | - | - | 1.93% | 4.59B | |
| -126.61x | 0.13x | 1.47x | 0.59% | 4.35B | |
| 12.99x | 0.37x | 4.75x | 3.24% | 4.24B | |
| 14.11x | 1.01x | 6.07x | 2.84% | 3.73B | |
| 14.66x | 1.46x | 10.05x | 1.22% | 3.58B | |
| 16.71x | 0.55x | 5.56x | -.--% | 2.8B | |
| 14.47x | 0.86x | 9.57x | 2.33% | 2.06B | |
| 9.58x | 0.17x | 1.54x | 4.49% | 1.43B | |
| Average | -5.53x | 1.65x | 2.43x | 1.85% | 4.05B | |
| Weighted average by Cap. | -11.94x | 3.09x | -2.11x | 1.41% |
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
- HORIZON23 Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
