Valuation TCL Electronics Holdings Limited

Stocks

Delayed Hong Kong S.E. Other stock markets 12:32:07 13/07/26 pm AEST			5-day change	1st Jan Change
15.26 ^HKD	+5.02%		+1.80%	+47.01%

09/07	TCL Electronics Forecasts Up to 56% Boost in H1 Profit	MT
09/07	TCL Electronics Holdings Limited Provides Preliminary Unaudited Group Earnings Guidance for the First Half of 2026	CI

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	36,629	-	-
Change	-	-22.1%	-18.28%	150.35%	63.46%	39.98%	-	-
Enterprise Value (EV) ¹	4,533	7,824	6,394	16,008	19,182	23,492	27,617	18,679
Change	-	72.6%	-18.28%	150.35%	19.83%	22.47%	17.56%	-32.36%
P/E	8.53x	17.5x	8.5x	9.11x	10.6x	12.3x	10.1x	8.85x
PBR	0.56x	0.48x	0.38x	0.93x	1.3x	1.73x	1.57x	1.41x
PEG	-	-0.3x	0.1x	0x	0.3x	0.6x	0.5x	0.7x
Capitalization / Revenue	0.13x	0.11x	0.08x	0.16x	0.23x	0.28x	0.24x	0.22x
EV / Revenue	0.06x	0.11x	0.08x	0.16x	0.17x	0.18x	0.18x	0.11x
EV / EBITDA	1.6x	2.93x	2.04x	3.69x	3.61x	4.89x	4.85x	3.12x
EV / EBIT	2.66x	5.53x	3.29x	5.02x	4.87x	6.26x	5.65x	3.38x
EV / FCF	-	-	-	-	4.83x	3.9x	90.5x	2.57x
FCF Yield	-	-	-	-	20.7%	25.6%	1.1%	38.9%
Dividend per Share ²	0.167	0.127	0.16	0.318	0.498	0.5933	0.7733	0.835
Rate of return	4.12%	4.06%	6.27%	5.01%	4.8%	4.08%	5.32%	5.75%
EPS ²	0.475	0.1787	0.3001	0.6972	0.9824	1.184	1.445	1.642
Distribution rate	35.2%	71.1%	53.3%	45.6%	50.7%	50.1%	53.5%	50.9%
Net sales ¹	74,847	71,351	78,986	99,322	114,583	129,399	151,551	163,570
EBITDA ¹	2,832	2,673	3,138	4,343	5,313	4,806	5,692	5,983
EBIT ¹	1,703	1,414	1,943	3,188	3,939	3,752	4,891	5,518
Net income ¹	1,184	447	743.6	1,759	2,495	2,989	3,646	4,151
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	14.53	14.53	14.53
Nbr of stocks (in thousands)	2,479,959	2,499,780	2,507,569	2,520,935	2,520,935	2,520,935	-	-
Announcement Date	11/3/22	10/3/23	28/3/24	21/3/25	27/3/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TCL ELECTRONICS HOLDINGS LIMITED	12.27x	0.18x	4.89x	4.08%	4.67B
DIXON TECHNOLOGIES (INDIA) LIMITED	76.25x	1.67x	43.56x	0.08%	8.6B
HISENSE VISUAL TECHNOLOGY CO., LTD.	12.55x	-	-	4%	5.09B
SHENZHEN KTC TECHNOLOGY CO., LTD.	17.2x	-	-	1%	1.97B
SKYWORTH GROUP LIMITED	9.56x	-	-	-	1.11B
Average	25.57x	0.92x	24.22x	2.29%	4.29B
Weighted average by Cap.	38.30x	1.14x	29.94x	2.07%