Valuation Fuyao Glass Industry Group Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
59.38 ^CNY	-0.07%		-2.01%	-8.32%

17/10/25	Fuyao Glass' Q3 Profit Rises 14%; Shares Down 4%	MT
16/10/25	Fuyao Glass Industry's Chair Steps Down, Named Honorary Chair; Successor Appointed	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	114,381	114,341	87,822	95,821	156,887	153,362	153,362	-
Change	-	-0.03%	-23.19%	9.11%	63.73%	-2.25%	0%	-
Enterprise Value (EV) ¹	115,191	109,905	82,031	91,431	153,343	147,504	146,442	143,670
Change	-	-4.59%	-25.36%	11.46%	67.71%	-3.81%	-0.72%	-1.89%
P/E ratio	46.2x	38.3x	19.3x	17.3x	21.7x	16.1x	14.1x	12x
PBR	5.58x	4.6x	3.16x	3.1x	4.56x	3.9x	3.41x	2.99x
PEG	-	2.1x	0.4x	0.9x	0.7x	0.6x	1x	0.7x
Capitalization / Revenue	5.75x	4.84x	3.13x	2.89x	4x	3.33x	2.89x	2.46x
EV / Revenue	5.79x	4.66x	2.92x	2.76x	3.91x	3.2x	2.76x	2.3x
EV / EBITDA	21.4x	17.5x	10.4x	9.97x	13.2x	11.2x	9.4x	8x
EV / EBIT	35.3x	29.2x	14.5x	13.5x	16.9x	14.1x	11.6x	9.77x
EV / FCF	32.6x	31.5x	28.8x	28.2x	46.2x	32.5x	21.9x	15.3x
FCF Yield	3.07%	3.17%	3.47%	3.55%	2.16%	3.08%	4.58%	6.56%
Dividend per Share ²	0.75	1	1.25	1.3	1.8	2.306	2.681	3.107
Rate of return	1.56%	2.12%	3.56%	3.48%	2.88%	3.88%	4.52%	5.23%
EPS ²	1.04	1.23	1.82	2.16	2.87	3.7	4.202	4.965
Distribution rate	72.1%	81.3%	68.7%	60.2%	62.7%	62.3%	63.8%	62.6%
Net sales ¹	19,907	23,603	28,099	33,161	39,252	46,068	53,079	62,464
EBITDA ¹	5,390	6,278	7,884	9,172	11,634	13,188	15,574	17,948
EBIT ¹	3,267	3,762	5,661	6,791	9,075	10,489	12,602	14,710
Net income ¹	2,601	3,146	4,756	5,629	7,498	9,520	10,971	12,958
Net Debt ¹	810.2	-4,436	-5,791	-4,389	-3,544	-5,857	-6,920	-9,692
Reference price ²	48.05	47.14	35.07	37.39	62.40	59.38	59.38	59.38
Nbr of stocks (in thousands)	2,508,618	2,609,744	2,609,744	2,609,744	2,609,744	2,609,744	2,609,744	-
Announcement Date	29/03/21	17/03/22	16/03/23	15/03/24	18/03/25	-	-	-

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.($)
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.05x	3.2x	11.16x	3.88%	22.2B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	23.03x	1.45x	12.17x	1.44%	43.84B
DENSO CORPORATION	13.51x	0.79x	6.04x	2.9%	39.34B
WEICHAI POWER CO., LTD.	19.02x	0.83x	6.47x	2.95%	33.35B
HYUNDAI MOBIS CO.,LTD	9.91x	0.61x	8.16x	1.52%	26.51B
NINGBO TUOPU GROUP CO.,LTD.	41.82x	4.16x	24.37x	0.68%	18.11B
APTIV PLC	14.02x	1.07x	6.67x	-.--%	18.13B
CONTINENTAL AG	-49.71x	1.01x	7.66x	3.49%	17.53B
MAGNA INTERNATIONAL INC.	13.74x	0.56x	6.05x	2.82%	19.24B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	33.44x	1.19x	13.1x	0.62%	15.29B
Average	13.48x	1.49x	10.19x	2.03%	25.35B
Weighted average by Cap.	14.64x	1.38x	9.72x	2.13%