Valuation Himile Mechanical Science and Technology (Shandong) Co., Ltd

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 21/07/2026			5-day change	1st Jan Change
47.86 ^CNY	+2.20%		+4.27%	-17.88%

07-02	CLSA Starts Himile Mechanical Science and Technology (Shandong) at Accumulate With 62 Yuan Price Target	MT
04-30	Himile Mechanical Science and Technology's Attributable Profit Edges Down in Q1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,208	18,445	23,603	40,080	67,486	55,418	-	-
Change	-	-16.95%	27.97%	69.81%	68.38%	-17.88%	-	-
Enterprise Value (EV) ¹	22,208	18,445	23,603	40,080	66,220	53,715	53,047	52,121
Change	-	-16.95%	27.97%	69.81%	65.22%	-18.88%	-1.24%	-1.74%
P/E	21.1x	15.4x	14.7x	19.8x	28.2x	19.3x	16.1x	13.8x
PBR	3.41x	2.52x	2.77x	4.06x	5.62x	3.95x	3.39x	2.92x
PEG	-	1.1x	0.4x	0.8x	1.5x	1x	0.8x	0.8x
Capitalization / Revenue	3.7x	2.78x	3.29x	4.55x	6.09x	4.22x	3.7x	3.31x
EV / Revenue	3.7x	2.78x	3.29x	4.55x	5.98x	4.09x	3.54x	3.11x
EV / EBITDA	15.2x	11.2x	11x	15.2x	21.2x	14.6x	12.2x	10.4x
EV / EBIT	18.5x	13.6x	12.8x	17.5x	24.1x	16.4x	13.6x	11.4x
EV / FCF	-	-	-	52.2x	535x	47.4x	35.9x	24.6x
FCF Yield	-	-	-	1.92%	0.19%	2.11%	2.79%	4.07%
Dividend per Share ²	0.5172	0.2586	0.431	0.2759	0.6897	0.7972	0.8762	0.8284
Rate of return	2.7%	1.62%	2.1%	0.8%	1.18%	1.67%	1.83%	1.73%
EPS ²	0.9079	1.038	1.4	1.745	2.069	2.483	2.966	3.459
Distribution rate	57%	24.9%	30.8%	15.8%	33.3%	32.1%	29.5%	23.9%
Net sales ¹	6,008	6,642	7,166	8,813	11,078	13,129	14,989	16,739
EBITDA ¹	1,457	1,642	2,152	2,629	3,119	3,690	4,353	5,029
EBIT ¹	1,197	1,354	1,844	2,294	2,743	3,274	3,911	4,575
Net income ¹	1,053	1,200	1,612	2,011	2,393	2,848	3,308	3,742
Net Debt ¹	-	-	-	-	-1,267	-1,702	-2,371	-3,297
Reference price ²	19.14	15.97	20.53	34.61	58.28	47.86	47.86	47.86
Nbr of stocks (in thousands)	1,160,000	1,155,280	1,149,622	1,157,910	1,157,910	1,157,910	-	-
Announcement Date	30/03/22	29/03/23	15/03/24	17/03/25	30/03/26	-	-	-

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.($)
HIMILE MECHANICAL SCIENCE AND TECHNOLOGY (SHANDONG) CO., LTD	19.28x	4.09x	14.56x	1.67%	8.18B
PARKER-HANNIFIN CORPORATION	35.25x	6.05x	22.47x	0.76%	121B
FANUC CORPORATION	31.67x	5.86x	20.28x	1.91%	38.8B
INGERSOLL RAND INC.	33.78x	4.32x	15.95x	0.11%	31.66B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.3x	1.76x	12.94x	2.28%	30.28B
XYLEM INC.	25.57x	3.08x	13.42x	1.49%	27.81B
DOVER CORPORATION	23.31x	3.42x	14.75x	1.01%	28.47B
SMC CORPORATION	24.33x	3.8x	12.76x	1.5%	27.18B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	110.05x	38.07x	89.27x	0.35%	25.89B
SNAP-ON INCORPORATED	20.35x	4.14x	14.37x	2.47%	20.93B
Average	34.49x	7.46x	23.08x	1.35%	36.02B
Weighted average by Cap.	35.19x	7.06x	22.97x	1.18%