|
Market Closed -
Hong Kong S.E.
09:08:14 25/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 4.770 HKD | +0.53% |
|
-4.31% | -44.92% |
| 07-30 | How Volkswagen's flying-car dream crashed in China | RE |
| 07-29 | Horizon Robotics Sells $450 Million Convertible Bonds | MT |
Company Valuation: Horizon Robotics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 44,655 | 114,022 | 59,631 | - | - |
| Change | - | 155.34% | -47.7% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 42,715 | 44,637 | 44,587 |
| Change | - | 218.18% | -54.73% | 4.5% | -0.11% |
| P/E | 6.63x | -9.61x | -19.5x | -43.1x | 44.7x |
| PBR | 3.81x | 7.96x | 5.35x | 5.28x | 4.81x |
| PEG | - | 0x | 0.3x | 0.8x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 10.6x | 6.41x | 4.19x |
| EV / Revenue | 12.4x | 25.1x | 7.63x | 4.8x | 3.13x |
| EV / EBITDA | -17.4x | -32.6x | -17.3x | -52.4x | 16x |
| EV / EBIT | -13.8x | -28.3x | -14.7x | -35.3x | 42.4x |
| EV / FCF | -33.2x | -33.6x | -21.5x | -39.3x | 39.2x |
| FCF Yield | -3.02% | -2.98% | -4.65% | -2.55% | 2.55% |
| Dividend per Share 2 | - | - | - | - | 0.00548 |
| Rate of return | - | - | - | - | 0.13% |
| EPS 2 | 0.51 | -0.81 | -0.2102 | -0.095 | 0.0915 |
| Distribution rate | - | - | - | - | 5.99% |
| Net sales 1 | 2,384 | 3,758 | 5,601 | 9,304 | 14,245 |
| EBITDA 1 | -1,706 | -2,897 | -2,471 | -851.5 | 2,785 |
| EBIT 1 | -2,144 | -3,339 | -2,908 | -1,265 | 1,052 |
| Net income 1 | 2,347 | -10,469 | -2,963 | -1,357 | 1,303 |
| Net Debt 1 | -14,999 | -19,660 | -16,916 | -14,994 | -15,044 |
| Reference price 2 | 3.383 | 7.782 | 4.092 | 4.092 | 4.092 |
| Nbr of stocks (in thousands) | 13,200,294 | 14,651,885 | 14,571,723 | - | - |
| Announcement Date | 21/03/25 | 19/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -19.36x | 7.57x | -17.16x | -.--% | 8.82B | |
| 15.01x | - | - | 2.02% | 4.4B | |
| -16.71x | 0.12x | 1.31x | 0.74% | 4.1B | |
| 12.93x | - | - | 3.3% | 4.17B | |
| 13.88x | 1x | 5.99x | 2.89% | 3.71B | |
| 14x | 1.39x | 9.54x | 1.28% | 3.43B | |
| 14.3x | 0.52x | 5.32x | -.--% | 2.61B | |
| 16.61x | 0.9x | 10.16x | 1.91% | 2.2B | |
| 10.54x | 0.21x | 1.94x | 3.83% | 1.63B | |
| Average | 6.80x | 1.67x | 2.44x | 1.77% | 3.9B | |
| Weighted average by Cap. | 2.03x | 3.00x | -1.95x | 1.46% |
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
- 9660 Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
