Company Valuation: Everdisplay Optronics (Shanghai) Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024
Capitalization 1 42,533 37,224 33,672 32,090
Change - -12.48% -9.54% -4.7%
Enterprise Value (EV) 1 48,210 46,880 45,935 46,198
Change - -2.76% -2.02% 0.57%
P/E ratio -38.5x -22.3x -10.6x -12.9x
PBR 2.44x 2.36x 2.68x 3.2x
PEG 1.9x -0.4x -0.1x 0.6x
Capitalization / Revenue 10.6x 8.88x 11.1x 6.47x
EV / Revenue 12x 11.2x 15.1x 9.32x
EV / EBITDA 620x 949x -44.2x -2,347x
EV / EBIT -51.7x -33.4x -16.8x -24x
EV / FCF -37.4x -14x -30.4x -49.7x
FCF Yield -2.67% -7.13% -3.29% -2.01%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.08 -0.12 -0.23 -0.18
Distribution rate - - - -
Net sales 1 4,021 4,191 3,038 4,958
EBITDA 1 77.72 49.39 -1,039 -19.69
EBIT 1 -933.3 -1,404 -2,738 -1,921
Net income 1 -945.2 -1,602 -3,244 -2,518
Net Debt 1 5,677 9,656 12,263 14,108
Reference price 2 3.080 2.680 2.430 2.320
Nbr of stocks (in thousands) 13,809,438 13,889,633 13,856,909 13,832,004
Announcement Date 28/04/22 26/04/23 29/03/24 28/03/25
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.18B
49.1x6.37x23.07x0.92% 112B
24.93x0.97x4.67x1.54% 22.27B
21.3x1.12x6.74x1.97% 13.44B
18.95x5.96x15.73x2.96% 6.93B
-421.95x0.59x4.84x3.42% 5.57B
7.04x0.6x2.93x-.--% 4.01B
38.83x0.59x5.52x2.14% 3.88B
92.2x0.88x6.77x-.--% 3.43B
Average -21.20x 2.13x 8.78x 1.62% 19.63B
Weighted average by Cap. 26.91x 4.68x 17.32x 1.23%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 688538 Stock
  4. Valuation Everdisplay Optronics (Shanghai) Co., Ltd.