Valuation Lenovo Group Limited

Equities

Delayed Hong Kong S.E. Other stock markets 06:42:04 12/02/2026 GMT			5-day change	1st Jan Change
8.980 ^HKD	-4.77%		-3.54%	-3.02%

06:54am	Lenovo CEO: Lenovo hiked PC prices to navigate soaring memory chip costs	RE
06:54am	Lenovo CEO: CPU shortage will drive overall PC cost	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,130	13,100	13,132	14,376	16,709	14,963	-	-
Change	-	-23.53%	0.25%	9.47%	16.23%	-10.45%	-	-
Enterprise Value (EV) ¹	18,000	12,498	12,766	14,371	17,261	12,426	11,260	8,733
Change	-	-30.57%	2.15%	12.57%	20.11%	-28.01%	-9.38%	-22.44%
P/E ratio	16x	6.9x	8.5x	14.4x	12.7x	9.65x	8.77x	7.86x
PBR	6.13x	2.63x	2.61x	2.58x	3.02x	2.09x	1.83x	1.55x
PEG	-	0.1x	-0.4x	-0.4x	0.4x	0.5x	0.9x	0.7x
Capitalization / Revenue	0.28x	0.18x	0.21x	0.25x	0.24x	0.19x	0.18x	0.16x
EV / Revenue	0.3x	0.17x	0.21x	0.25x	0.25x	0.16x	0.13x	0.1x
EV / EBITDA	5.56x	2.88x	3.17x	4.2x	4.82x	3.16x	2.72x	1.95x
EV / EBIT	8.26x	4.06x	4.78x	7.16x	7.98x	4.49x	3.79x	2.66x
EV / FCF	6.09x	4.47x	10.4x	19.8x	1.75x	6.69x	5.14x	3.55x
FCF Yield	16.4%	22.3%	9.58%	5.05%	57.1%	14.9%	19.5%	28.1%
Dividend per Share ²	0.0394	0.0484	0.0485	0.0487	0.0498	0.0523	0.0565	0.0572
Rate of return	2.77%	4.45%	4.48%	4.2%	3.7%	4.34%	4.68%	4.74%
EPS ²	0.0891	0.1577	0.1274	0.0805	0.1062	0.125	0.1375	0.1534
Distribution rate	44.3%	30.7%	38.1%	60.4%	46.9%	41.9%	41.1%	37.3%
Net sales ¹	60,742	71,618	61,947	56,864	69,077	78,820	85,186	90,726
EBITDA ¹	3,240	4,345	4,022	3,419	3,583	3,938	4,143	4,473
EBIT ¹	2,180	3,081	2,669	2,006	2,164	2,769	2,968	3,278
Net income ¹	1,178	2,030	1,608	1,011	1,384	1,621	1,787	2,006
Net Debt ¹	870	-602	-366.5	-5.726	551.4	-2,537	-3,703	-6,230
Reference price ²	1.423	1.088	1.083	1.159	1.347	1.206	1.206	1.206
Nbr of stocks (in thousands)	12,041,706	12,041,706	12,128,130	12,404,659	12,404,659	12,404,659	-	-
Announcement Date	27/05/21	26/05/22	24/05/23	23/05/24	22/05/25	-	-	-

¹USD in Million²USD

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.($)
LENOVO GROUP LIMITED	9.65x	0.16x	3.16x	4.34%	14.96B
SEAGATE TECHNOLOGY HOLDINGS PLC	34.77x	7.96x	22.95x	0.71%	88.81B
DELL TECHNOLOGIES INC.	14.89x	0.92x	8.4x	1.68%	82.28B
HEWLETT PACKARD ENTERPRISE COMPANY	31.18x	1.17x	6.96x	2.4%	31.78B
ASIA VITAL COMPONENTS CO., LTD.	32.46x	4.3x	19.8x	1.15%	19.84B
DAWNING INFORMATION INDUSTRY CO., LTD.	53.68x	-	-	0.3%	18.92B
HP INC.	7.28x	0.43x	5.17x	6.08%	18.14B
LOGITECH INTERNATIONAL S.A.	19.66x	2.48x	13.99x	1.69%	13.65B
WISTRON CORPORATION	14.78x	0.27x	6.28x	3.73%	13.32B
LITE-ON TECHNOLOGY CORPORATION	26.16x	2.04x	15.84x	2.85%	12.97B
Average	24.45x	2.19x	11.39x	2.49%	31.47B
Weighted average by Cap.	25.56x	3.31x	13.40x	1.88%