Valuation Horizon Robotics OTC Markets

Stocks

Real-time OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

15/05	Zaihe Automotive Technology Co., Ltd. announced that it has received CNY 1 billion in funding from Tianjin Qingyan Lushi Investment Management Co., Ltd., Baidu Ventures, Zhejiang VIE Science & Technology Co., Ltd., Suzhou Chuangyuan Investment Development Co., Ltd., Suzhou Capital Group Co., Ltd., Horizon Robotics	CI
24/04	China's auto industry races to embed AI in line with Beijing mandate	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	44,655	114,022	52,289	-	-
Change	-	155.34%	-54.14%	-	-
Enterprise Value (EV) ¹	29,657	94,362	37,283	39,122	38,533
Change	-	218.18%	-60.49%	4.93%	-1.51%
P/E	6.63x	-9.61x	-16.1x	-38.4x	37.3x
PBR	3.81x	7.96x	5x	4.9x	4.32x
PEG	-	0x	0.2x	0.7x	-0x
Capitalization / Revenue	18.7x	30.3x	8.66x	5.4x	3.51x
EV / Revenue	12.4x	25.1x	6.18x	4.04x	2.59x
EV / EBITDA	-17.4x	-32.6x	-15.3x	-48.3x	14.5x
EV / EBIT	-13.8x	-28.3x	-12.4x	-30.3x	34.9x
EV / FCF	-33.2x	-33.6x	-17x	-32x	33.2x
FCF Yield	-3.02%	-2.98%	-5.9%	-3.12%	3.01%
Dividend per Share ²	-	-	-	-	0.0065
Rate of return	-	-	-	-	0.18%
EPS ²	0.51	-0.81	-0.2234	-0.0933	0.0962
Distribution rate	-	-	-	-	6.76%
Net sales ¹	2,384	3,758	6,036	9,682	14,890
EBITDA ¹	-1,706	-2,897	-2,442	-810.5	2,656
EBIT ¹	-2,144	-3,339	-3,005	-1,293	1,105
Net income ¹	2,347	-10,469	-3,106	-1,250	1,383
Net Debt ¹	-14,999	-19,660	-15,006	-13,167	-13,756
Reference price ²	3.383	7.782	3.588	3.588	3.588
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

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.($)
NHK SPRING CO., LTD.	17.43x	-	-	1.74%	4.98B
JTEKT CORPORATION	12.59x	0.36x	4.39x	3.33%	4B
AUMOVIO SE	16.21x	0.1x	1.04x	1.03%	3.99B
BREMBO N.V.	14.76x	1.04x	6.26x	2.74%	3.7B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD	12.97x	1.26x	8.7x	1.39%	3.12B
HANON SYSTEMS	15.87x	0.55x	5.47x	-.--%	2.38B
FORYOU CORPORATION	13.2x	0.78x	8.71x	2.56%	1.86B
NEXTEER AUTOMOTIVE GROUP LIMITED	8.69x	0.13x	1.16x	4.64%	1.22B
CHENGDU HAONENG TECHNOLOGY CO., LTD.	18.09x	-	-	3.01%	1.17B
Average	14.42x	0.60x	5.10x	2.27%	2.94B
Weighted average by Cap.	14.80x	0.62x	5.06x	2.06%