|
Real-time Estimate
Cboe BZX
16:40:52 01/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 15.77 USD | -1.13% |
|
-3.54% | -29.51% |
| 09-21 | Hesai Group(NasdaqGS:HSAI) dropped from S&P Global BMI Index | CI |
| 09-20 | Hesai Group(SEHK:2525) added to S&P Global BMI Index | CI |
Company Valuation: Hesai Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,931 | 12,859 | 24,464 | 16,737 | - | - |
| Change | - | 62.13% | 90.24% | -31.58% | - | - |
| Enterprise Value (EV) 1 | 6,663 | 10,290 | 23,527 | 15,227 | 15,273 | 15,388 |
| Change | - | 54.44% | 128.65% | -35.28% | 0.3% | 0.75% |
| P/E | -16.6x | -128x | 52.6x | 32.9x | 17.9x | 12.3x |
| PBR | 2.08x | 3.37x | 2.43x | 1.78x | 1.63x | 1.45x |
| PEG | 0.4x | 1.6x | -0x | 3.6x | 0.2x | 0.3x |
| Capitalization / Revenue | 4.23x | 6.19x | 8.08x | 3.9x | 2.76x | 2.08x |
| EV / Revenue | 3.55x | 4.95x | 7.77x | 3.55x | 2.51x | 1.92x |
| EV / EBITDA | -13.7x | -141x | 80.4x | 31.7x | 15.2x | 10x |
| EV / EBIT | -11.7x | -50.2x | 139x | 44.7x | 19.4x | 12x |
| EV / FCF | -18.6x | -49.5x | -104x | 560x | 50.8x | 28.5x |
| FCF Yield | -5.36% | -2.02% | -0.96% | 0.18% | 1.97% | 3.5% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -3.81 | -0.79 | 2.98 | 3.253 | 5.984 | 8.725 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,877 | 2,077 | 3,028 | 4,295 | 6,073 | 8,029 |
| EBITDA 1 | -485.3 | -73.1 | 292.5 | 479.7 | 1,002 | 1,533 |
| EBIT 1 | -571.6 | -204.9 | 168.8 | 340.5 | 785.3 | 1,280 |
| Net income 1 | -476 | -102.4 | 435.9 | 496.8 | 875.9 | 1,323 |
| Net Debt 1 | -1,269 | -2,570 | -936.5 | -1,510 | -1,464 | -1,349 |
| Reference price 2 | 63.18 | 100.87 | 156.67 | 106.99 | 106.99 | 106.99 |
| Nbr of stocks (in thousands) | 125,535 | 127,478 | 156,142 | 156,440 | - | - |
| Announcement Date | 11/03/24 | 10/03/25 | 24/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.89x | 3.55x | 31.74x | -.--% | 2.5B | |
| 33.08x | 6.16x | 18.8x | 0.68% | 208B | |
| 57.26x | 7.16x | 24.55x | 0.76% | 132B | |
| 34.5x | 12.27x | 22.4x | 0.8% | 124B | |
| 13.5x | 0.31x | 6.8x | 3.72% | 111B | |
| 38.91x | 6.37x | 20.82x | 0.9% | 90.94B | |
| 72.23x | 7.74x | 35.81x | 0.19% | 82.3B | |
| 25.33x | 9.09x | 18.46x | 0.5% | 80.86B | |
| 19.41x | 3.27x | 12.52x | 1.38% | 61.11B | |
| 17.64x | 1.05x | 11.79x | 0.73% | 59.59B | |
| Average | 34.48x | 5.69x | 20.37x | 0.97% | 95.25B | |
| Weighted average by Cap. | 35.79x | 6.31x | 19.50x | 1.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HSAI Stock
- Valuation Hesai Group
Select your edition
All financial news and data tailored to specific country editions
