|
Real-time
Boerse Muenchen
11:13:42 23/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 14.75 EUR | -1.01% |
|
+4.20% | -21.58% |
| 09-21 | Hesai Group(NasdaqGS:HSAI) dropped from S&P Global BMI Index | CI |
| 09-15 | Certain Class A Ordinary Shares of Hesai Group are subject to a Lock-Up Agreement Ending on 15-SEP-2026. | 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 | 17,924 | - | - |
| Change | - | 62.13% | 90.24% | -26.73% | - | - |
| Enterprise Value (EV) 1 | 6,663 | 10,290 | 23,527 | 16,413 | 16,460 | 16,574 |
| Change | - | 54.44% | 128.65% | -30.24% | 0.28% | 0.7% |
| P/E | -16.6x | -128x | 52.6x | 35.2x | 19.1x | 13.1x |
| PBR | 2.08x | 3.37x | 2.43x | 1.91x | 1.74x | 1.55x |
| PEG | 0.4x | 1.6x | -0x | 3.85x | 0.2x | 0.3x |
| Capitalization / Revenue | 4.23x | 6.19x | 8.08x | 4.17x | 2.95x | 2.23x |
| EV / Revenue | 3.55x | 4.95x | 7.77x | 3.82x | 2.71x | 2.06x |
| EV / EBITDA | -13.7x | -141x | 80.4x | 34.2x | 16.4x | 10.8x |
| EV / EBIT | -11.7x | -50.2x | 139x | 48.2x | 21x | 12.9x |
| EV / FCF | -18.6x | -49.5x | -104x | 603x | 54.8x | 30.7x |
| FCF Yield | -5.36% | -2.02% | -0.96% | 0.17% | 1.83% | 3.25% |
| 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 | 114.57 | 114.57 | 114.57 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 316.25x | 63.42x | 243.22x | - | 29.53B | |
| -101.94x | 8.08x | -111.23x | 0.37% | 5.13B | |
| 35.22x | 3.82x | 34.22x | -.--% | 2.68B | |
| 20.62x | 3.61x | 12.66x | 3.06% | 1.1B | |
| 243.58x | - | - | - | 958M | |
| 305.63x | 5.8x | 163.82x | - | 744M | |
| Average | 136.56x | 16.94x | 68.54x | 1.14% | 6.69B | |
| Weighted average by Cap. | 234.05x | 49.33x | 174.57x | 0.59% |
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
- ZN80 Stock
- Valuation Hesai Group
Select your edition
All financial news and data tailored to specific country editions
