Company Valuation: ECARX Holdings Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Capitalization 1 2,696 1,066 724 479.2 479.2 -
Change - -60.45% -32.09% -33.81% 0% -
Enterprise Value (EV) 1 2,696 1,066 907.5 717.5 749.7 677.6
Change - -60.45% -14.88% -20.93% 4.49% -9.62%
P/E ratio -6.95x -8.1x -5.55x -9.05x 106x 8.48x
PBR - -8.34x -2.96x -1.69x -1.61x -1.95x
PEG - 0.1x 2.16x 0.2x -1x 0x
Capitalization / Revenue - 1.62x 0.95x 0.71x 0.43x 0.32x
EV / Revenue - 1.62x 1.19x 0.77x 0.67x 0.46x
EV / EBITDA - -8.55x -11.2x -57.2x 14.4x 8.18x
EV / EBIT - -8.24x -7.51x -18x 26.6x 10.9x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.15 -0.39 -0.38 -0.19 0.0129 0.1615
Distribution rate - - - - - -
Net sales 1 - 657.1 761.9 847.9 1,126 1,479
EBITDA 1 - -124.7 -81 -14.4 51.9 82.89
EBIT 1 - -129.4 -120.9 -54.7 28.23 62.32
Net income 1 -223.2 -132.6 -127.7 -66 3.784 55.27
Net Debt 1 - - 183.5 238.3 270.5 198.4
Reference price 2 7.990 3.160 2.110 1.370 1.370 1.370
Nbr of stocks (in thousands) 337,395 337,395 343,130 349,792 349,792 -
Announcement Date 24/04/23 28/02/24 11/03/25 12/02/26 - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-9.63x0.77x-57.16x-.--% 479M
13.04x0.87x9.3x2.11% 15.31B
36.36x0.94x21.49x0.36% 10.37B
-18.11x2.6x19.13x-.--% 6.65B
-133.42x - - - 5.07B
-114.88x - - - 4.48B
35.92x - - - 3.14B
14.54x0.8x5.96x - 2.65B
Average -22.02x 1.20x -0.26x 0.62% 6.02B
Weighted average by Cap. -12.22x 1.21x 13.56x 1.1%

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

  1. Stock Market
  2. Equities
  3. ECX Stock
  4. Valuation ECARX Holdings Inc.
SPRING SALE -40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW