Valuation Luxshare Precision Industry Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 05/06/2026			5-day change	1st Jan Change
68.77 ^CNY	-7.80%		-6.17%	+21.27%

06-03	Luxshare Precision Industry Nears Convertible Bond Redemption Trigger; Shares Up 4%	MT
05-28	China Fines Apple Supplier Luxshare for Violating Antitrust Rules in Wingtech Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	346,782	225,234	246,053	294,379	412,316	501,057	-	-
Change	-	-35.05%	9.24%	19.64%	40.06%	21.52%	-	-
Enterprise Value (EV) ¹	352,598	233,906	250,654	306,514	444,929	525,004	515,457	506,382
Change	-	-33.66%	7.16%	22.29%	45.16%	18%	-1.82%	-1.76%
P/E ratio	48.7x	24.8x	22.5x	22x	25.1x	23.8x	18.8x	15.2x
PBR	9.84x	5.04x	4.42x	4.29x	4.9x	4.62x	3.83x	3.14x
PEG	-	0.9x	1.2x	1.1x	1.1x	0.9x	0.7x	0.6x
Capitalization / Revenue	2.25x	1.05x	1.06x	1.1x	1.24x	1.27x	1.1x	0.94x
EV / Revenue	2.29x	1.09x	1.08x	1.14x	1.34x	1.33x	1.13x	0.95x
EV / EBITDA	26.4x	12.3x	10.8x	11.3x	13.7x	14.7x	12.3x	9.99x
EV / EBIT	42.9x	21x	19.5x	19x	23.2x	24.7x	18.4x	14.6x
EV / FCF	-71.4x	-669x	15x	20.1x	-768x	18x	18.2x	14.5x
FCF Yield	-1.4%	-0.15%	6.67%	4.98%	-0.13%	5.55%	5.49%	6.88%
Dividend per Share ²	0.11	0.13	0.3	0.2	0.14	0.3201	0.4289	0.6073
Rate of return	0.22%	0.41%	0.87%	0.49%	0.25%	0.47%	0.62%	0.88%
EPS ²	1.01	1.28	1.53	1.85	2.26	2.886	3.651	4.538
Distribution rate	10.9%	10.2%	19.6%	10.8%	6.19%	11.1%	11.7%	13.4%
Net sales ¹	154,106	214,028	231,905	268,795	332,344	395,173	455,085	533,721
EBITDA ¹	13,356	18,955	23,180	27,050	32,372	35,779	41,945	50,699
EBIT ¹	8,218	11,154	12,860	16,142	19,156	21,218	27,987	34,686
Net income ¹	7,072	9,163	10,953	13,366	16,600	21,169	26,960	33,235
Net Debt ¹	5,816	8,672	4,600	12,135	32,613	23,947	14,400	5,325
Reference price ²	49.20	31.75	34.45	40.76	56.71	68.77	68.77	68.77
Nbr of stocks (in thousands)	7,048,406	7,093,995	7,142,335	7,222,259	7,270,606	7,285,985	-	-
Announcement Date	14/03/22	27/04/23	24/04/24	25/04/25	14/04/26	-	-	-

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.($)
LUXSHARE PRECISION INDUSTRY CO., LTD.	23.83x	1.33x	14.67x	0.47%	73.97B
AMPHENOL CORPORATION	29.92x	5.45x	16.68x	0.73%	171B
HON HAI PRECISION INDUSTRY CO., LTD.	16.27x	0.35x	7.86x	3.15%	126B
MURATA MANUFACTURING CO., LTD.	81.13x	9.45x	38.19x	0.62%	110B
EOPTOLINK TECHNOLOGY INC., LTD.	38.14x	14.46x	31.12x	0.26%	110B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	99.08x	9.48x	47.26x	0.15%	83.2B
COHERENT CORP.	92.97x	10.91x	46.33x	0.01%	73.75B
TE CONNECTIVITY PLC	19.66x	3.37x	12.7x	1.4%	62.07B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	96.57x	37.58x	77.44x	0.36%	52.56B
YAGEO CORPORATION	43.41x	9.51x	29.09x	0.9%	50.09B
Average	54.10x	10.19x	32.13x	0.8%	91.27B
Weighted average by Cap.	49.98x	8.72x	28.72x	0.9%