Company Valuation: Henan Hengxing Science & Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,052 8,322 6,155 4,354 3,657 4,714
Change - 105.35% -26.04% -29.26% -16.01% 28.92%
Enterprise Value (EV) 1 4,805 9,475 8,350 6,324 5,559 6,589
Change - 97.2% -11.88% -24.26% -12.11% 18.54%
P/E 33.3x 55.5x 31.7x 78.3x 274x 355x
PBR 1.46x 2.38x 1.65x 1.17x 1.03x 1.36x
PEG - 5.55x 1.2x -1.1x -3.7x -
Capitalization / Revenue 1.43x 2.45x 1.39x 0.95x 0.72x 0.92x
EV / Revenue 1.7x 2.79x 1.89x 1.38x 1.09x 1.28x
EV / EBITDA 15x 30x 21.4x 20.6x 12.8x 16.1x
EV / EBIT 26x 51.2x 37.4x 78x 40.1x 79.6x
EV / FCF 26.8x -8.69x -8.89x 16.3x 13.5x 24.5x
FCF Yield 3.74% -11.5% -11.3% 6.12% 7.43% 4.08%
Dividend per Share 2 - 0.05 0.05 - 0.1 0.05
Rate of return - 0.82% 1.13% - 3.65% 1.41%
EPS 2 0.1 0.11 0.14 0.04 0.009999 0.009999
Distribution rate - 45.5% 35.7% - 1,000% 500%
Net sales 1 2,833 3,396 4,417 4,577 5,085 5,137
EBITDA 1 319.3 315.8 390.2 306.4 434.7 409.2
EBIT 1 184.7 184.9 223.3 81.03 138.5 82.77
Net income 1 122.3 140.4 187.5 54.46 13.61 18.77
Net Debt 1 752.2 1,153 2,195 1,970 1,902 1,874
Reference price 2 3.330 6.110 4.440 3.130 2.740 3.550
Nbr of stocks (in thousands) 1,216,937 1,361,983 1,386,236 1,391,079 1,334,602 1,327,999
Announcement Date 26/04/21 29/03/22 21/04/23 26/04/24 24/04/25 28/04/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 804M
19.68x1.36x9.49x2.49% 2.76B
7.64x0.22x8.87x4.02% 1.96B
9.39x - - - 1.48B
Average 12.24x 0.79x 9.18x 3.25% 1.75B
Weighted average by Cap. 13.42x 0.89x 9.23x 3.12%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 002132 Stock
  4. Valuation Henan Hengxing Science & Technology Co.,Ltd.