Valuation Foxconn Industrial Internet Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 12/02/2026			5-day change	1st Jan Change
55.33 ^CNY	+0.24%		+3.59%	-10.83%

01-29	Foxconn Industrial Internet Forecasts Up to 63% Rise in Q4 2025 Profit; Shares Fall 5%	MT
01-28	Foxconn Industrial Internet sees 2025 net profit up 51-54%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	272,024	236,790	182,311	300,370	427,160	1,098,754	1,098,754	-
Change	-	-12.95%	-23.01%	64.76%	42.21%	157.22%	0%	-
Enterprise Value (EV) ¹	238,190	210,916	172,130	265,764	395,713	1,057,875	1,064,151	1,046,493
Change	-	-11.45%	-18.39%	54.4%	48.9%	167.33%	0.59%	-1.66%
P/E ratio	15.6x	11.8x	9x	14.3x	18.4x	31.4x	19.4x	15.4x
PBR	2.62x	1.99x	1.41x	2.14x	2.8x	6.4x	5.39x	4.59x
PEG	-	0.8x	9.09x	3.65x	1.8x	0.6x	0.3x	0.6x
Capitalization / Revenue	0.63x	0.54x	0.36x	0.63x	0.7x	1.21x	0.78x	0.61x
EV / Revenue	0.55x	0.48x	0.34x	0.56x	0.65x	1.17x	0.76x	0.58x
EV / EBITDA	10.8x	8.47x	6.86x	9.66x	12.8x	22.6x	13.8x	11x
EV / EBIT	12.1x	9.42x	7.87x	11.5x	15.3x	26.2x	16.9x	13.4x
EV / FCF	-	76.9x	23.5x	7.72x	30.9x	80.4x	93x	30.9x
FCF Yield	-	1.3%	4.25%	12.9%	3.24%	1.24%	1.08%	3.23%
Dividend per Share ²	0.25	0.5	0.55	0.58	0.64	0.9729	1.552	2.254
Rate of return	1.83%	4.19%	5.99%	3.84%	2.98%	1.76%	2.8%	4.07%
EPS ²	0.88	1.01	1.02	1.06	1.17	1.76	2.855	3.588
Distribution rate	28.4%	49.5%	53.9%	54.7%	54.7%	55.3%	54.4%	62.8%
Net sales ¹	431,786	439,557	511,850	476,340	609,135	905,100	1,404,974	1,803,469
EBITDA ¹	22,149	24,913	25,093	27,516	30,986	46,775	77,275	95,245
EBIT ¹	19,716	22,398	21,872	23,067	25,935	40,390	62,818	78,223
Net income ¹	17,431	20,010	20,073	21,040	23,216	35,021	56,741	71,283
Net Debt ¹	-33,833	-25,874	-10,181	-34,606	-31,447	-40,879	-34,603	-52,261
Reference price ²	13.69	11.92	9.18	15.12	21.50	55.33	55.33	55.33
Nbr of stocks (in thousands)	19,870,239	19,864,917	19,859,593	19,865,735	19,867,907	19,858,196	19,858,196	-
Announcement Date	29/03/21	14/03/22	14/03/23	13/03/24	21/02/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FOXCONN INDUSTRIAL INTERNET CO., LTD.	31.36x	1.17x	22.56x	1.76%	159B
CISCO SYSTEMS, INC.	27.68x	5.7x	14.83x	1.93%	338B
ARISTA NETWORKS, INC.	52.56x	18.78x	38.32x	-.--%	177B
ZHONGJI INNOLIGHT CO., LTD.	56.15x	15.6x	43.78x	0.25%	85.5B
MOTOROLA SOLUTIONS, INC.	33.52x	6.7x	20.64x	1.06%	70.14B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	21.68x	2.71x	14.72x	2.53%	42.96B
UBIQUITI INC.	47.54x	-	-	-	43.16B
CIENA CORPORATION	87.38x	7.14x	37.52x	-.--%	41.87B
GARMIN LTD.	24.79x	5.22x	18.63x	1.7%	39.73B
LUMENTUM HOLDINGS INC.	136.86x	14.86x	46.63x	-.--%	40.99B
Average	51.95x	8.65x	28.63x	1.03%	103.8B
Weighted average by Cap.	42.41x	8.52x	25.55x	1.21%