Valuation Aisino Co.Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 05/06/2026			5-day change	1st Jan Change
7.300 ^CNY	+1.11%		-1.08%	-37.55%

04-29	Aisino Co.Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-17	Aisino Co.Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	23,346	24,810	19,289	19,715	16,880	21,660
Change	-	6.27%	-22.26%	2.21%	-14.38%	28.32%
Enterprise Value (EV) ¹	14,126	16,722	10,911	11,988	9,795	15,194
Change	-	18.37%	-34.75%	9.87%	-18.29%	55.11%
P/E ratio	22.6x	24.2x	17.9x	96.7x	911x	-29.2x
PBR	1.86x	1.86x	1.36x	1.4x	1.21x	1.63x
PEG	-	-39.61x	3.38x	-1.2x	-10x	0x
Capitalization / Revenue	1.07x	1.06x	1x	1.57x	2.03x	3.9x
EV / Revenue	0.65x	0.71x	0.56x	0.95x	1.18x	2.74x
EV / EBITDA	5.17x	4.81x	4.47x	14.3x	2,463x	-22.7x
EV / EBIT	5.64x	5.17x	5.03x	19.9x	-24.9x	-14.1x
EV / FCF	14x	44.7x	12.2x	31.4x	-30.3x	-91.9x
FCF Yield	7.15%	2.24%	8.22%	3.18%	-3.3%	-1.09%
Dividend per Share ²	0.168	0.166	0.175	0.033	0.004	-
Rate of return	1.33%	1.24%	1.68%	0.31%	0.04%	-
EPS ²	0.5564	0.553	0.5823	0.11	0.01	-0.4
Distribution rate	30.2%	30%	30.1%	30%	40%	-
Net sales ¹	21,813	23,516	19,314	12,575	8,309	5,554
EBITDA ¹	2,730	3,480	2,439	839.9	3.977	-668.3
EBIT ¹	2,506	3,237	2,168	602.8	-394	-1,081
Net income ¹	1,034	1,025	1,079	202.7	15.95	-745.5
Net Debt ¹	-9,220	-8,088	-8,378	-7,727	-7,084	-6,467
Reference price ²	12.600	13.390	10.410	10.640	9.110	11.690
Nbr of stocks (in thousands)	1,852,849	1,852,885	1,852,885	1,852,885	1,852,885	1,852,885
Announcement Date	30/03/21	30/03/22	30/03/23	15/04/24	15/04/25	17/04/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AISINO CO.LTD.	-	-	-	-	2B
CDW CORPORATION	14.95x	0.94x	10.05x	1.92%	17B
UNISPLENDOUR CORPORATION LIMITED	32.22x	0.87x	20.47x	0.32%	11.77B
MOBILEYE GLOBAL INC.	-1.87x	3.39x	23.46x	-.--%	7.98B
TATA TECHNOLOGIES LIMITED	52.25x	5.61x	35.65x	1.36%	3.29B
DIEBOLD NIXDORF, INCORPORATED	18.08x	0.84x	6.28x	-	2.81B
Average	23.13x	2.33x	19.18x	0.9%	7.47B
Weighted average by Cap.	19.63x	1.73x	17.13x	1.02%