Company Valuation: Rockchip Electronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 56,622 28,472 26,268 45,642 74,400 79,756 - -
Change - -49.72% -7.74% 73.76% 63.01% 7.2% - -
Enterprise Value (EV) 56,622 27,786 26,268 45,642 74,400 79,756 79,756 79,756
Change - -50.93% -5.46% 73.76% 63.01% 7.2% 0% 0%
P/E 93.8x 95.6x 198x 77.5x 72.5x 45.3x 35.5x 26.7x
PBR 20x - 7.2x 14.5x 17.2x 13.8x 9.7x 7.51x
PEG - -1.9x -3.6x 0x 1x 0.6x 1.3x 0.8x
Capitalization / Revenue 20.8x 14x 12.3x 14.6x 16.9x 12.6x 9.9x 7.94x
EV / Revenue 0x 0x 0x 0x 0x 12.6x 9.9x 7.94x
EV / EBITDA 0x 0x 0x 0x 0x 39.6x 31.3x 24.1x
EV / EBIT 0x 0x 0x 0x 0x 41.6x 31.7x 24.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.85 0.25 0.2 0.9 1.5 1.622 2.17 -
Rate of return 0.62% 0.36% 0.32% 0.82% 0.84% 0.85% 1.14% -
EPS 2 1.46 0.72 0.32 1.42 2.46 4.196 5.355 7.11
Distribution rate 58.2% 34.7% 62.5% 63.4% 61% 38.7% 40.5% -
Net sales 1 2,719 2,030 2,135 3,136 4,402 6,306 8,059 10,049
EBITDA 1 762.5 427.6 262.7 739.2 1,251 2,012 2,549 3,306
EBIT 1 601.1 257.2 82.79 611.2 1,117 1,918 2,518 3,207
Net income 1 603.4 297.4 134.9 594.9 1,040 1,834 2,346 3,013
Net Debt - -686.3 - - - - - -
Reference price 2 136.90 68.81 63.40 110.06 178.28 190.10 190.10 190.10
Nbr of stocks (in thousands) 413,602 413,781 414,322 414,703 417,321 419,546 - -
Announcement Date 26/01/22 09/04/23 11/04/24 15/04/25 09/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
49.01x - - 0.79% 12.98B
21.54x12.29x18.54x0.35% 5,201B
21.97x10.77x14.55x1.11% 1,938B
37.98x16.08x23.62x0.74% 1,679B
5.68x3.53x3.94x0.07% 1,112B
100.63x18.28x69.36x-.--% 944B
4.05x2.6x3.1x0.67% 806B
-41.65x8.28x23.09x-.--% 502B
34.2x12.83x23.37x1.86% 283B
Average 25.93x 10.58x 22.45x 0.62% 1,387B
Weighted average by Cap. 25.03x 11.46x 20.44x 0.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rockchip Electronics Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Rockchip Electronics Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rockchip Electronics Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rockchip Electronics Co., Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Rockchip Electronics Co., Ltd.
  1. Stock Market
  2. Stocks
  3. 603893 Stock
  4. Valuation Rockchip Electronics Co., Ltd.