Company Valuation: Fibocom Wireless Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,573 11,308 14,573 15,426 24,634 16,304 - -
Change - -49.91% 28.88% 5.85% 59.69% -33.82% - -
Enterprise Value (EV) 22,573 11,308 14,573 15,426 22,150 16,304 16,304 16,304
Change - -49.91% 28.88% 5.85% 43.59% -26.39% 0% 0%
P/E 56.2x 30.9x 27.2x 23.2x 67.4x 52.4x 37.5x 28.8x
PBR 11.6x 4.66x 4.65x 4.28x 4.26x 2.87x 2.74x 2.63x
PEG - -3x 0.6x 1x -1.4x -4.6x 0.9x 1x
Capitalization / Revenue 5.49x 2x 1.89x 1.88x 3.53x 2.06x 1.81x 1.78x
EV / Revenue 0x 0x 0x 0x 0x 2.06x 1.81x 1.78x
EV / EBITDA 0x 0x 0x 0x 0x 33.9x 25.2x 23.9x
EV / EBIT 0x 0x 0x 0x 0x 45.4x 31.3x 26.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1111 0.0833 0.38 0.35 0.234 0.28 0.38 -
Rate of return 0.37% 0.56% 2% 1.74% 0.79% 1.37% 1.86% -
EPS 2 0.5389 0.4833 0.7 0.87 0.44 0.39 0.545 0.71
Distribution rate 20.6% 17.2% 54.3% 40.2% 53.2% 71.8% 69.7% -
Net sales 1 4,109 5,646 7,716 8,189 6,988 7,931 9,020 9,137
EBITDA 1 453.8 455.7 744.7 813.4 476.1 480.7 647 683
EBIT 1 414.4 356.4 624.1 670.3 370.9 359.4 521 614.1
Net income 1 401.3 364.5 563.6 668 347 352.1 489.6 575.2
Net Debt - - - - -2,484 - - -
Reference price 2 30.28 14.92 19.03 20.15 29.64 20.45 20.45 20.45
Nbr of stocks (in thousands) 745,539 758,065 765,806 765,565 899,266 896,638 - -
Announcement Date 29/03/22 23/04/23 25/03/24 18/04/25 30/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
52.44x - - 1.37% 2.44B
21.82x5.17x13x1.76% 377B
47.14x17.48x35.01x-.--% 249B
13.15x0.55x9.11x3.48% 119B
15.88x4.84x11.58x0.84% 82.59B
40.26x7.39x21.09x0.91% 87.83B
28.47x7.93x16.75x-.--% 54.1B
26.24x6.45x20.55x1.46% 54.54B
39.92x1.84x11.63x2.07% 45.55B
16.99x2.7x11.3x4.18% 47.3B
Average 30.23x 6.04x 16.67x 1.61% 112B
Weighted average by Cap. 28.68x 7.53x 18.45x 1.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fibocom Wireless Inc.

Historical PBR trend

Valuation ratios - PBR - Fibocom Wireless Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fibocom Wireless Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fibocom Wireless Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fibocom Wireless Inc.
  1. Stock Market
  2. Stocks
  3. 300638 Stock
  4. Valuation Fibocom Wireless Inc.