Valuation TCL Technology Group Corporation

Equities

End-of-day quote Shenzhen S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
4.560 ^CNY	-1.51%		-6.94%	+0.44%

02-10	InterDigital Launches IP-Related Lawsuits Against Hisense, TCL	DJ
02-03	TCL Professional Presents Olympic-Level Digital Signing and Commercial LED Solutions at ISE 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	95,335	83,782	62,020	78,859	92,247	92,847	92,847	-
Change	-	-12.12%	-25.97%	27.15%	16.98%	0.65%	0%	-
Enterprise Value (EV) ¹	190,950	175,082	178,425	216,816	236,961	206,829	199,194	194,102
Change	-	-8.31%	1.91%	21.52%	9.29%	-12.72%	-3.69%	-2.56%
P/E ratio	21.9x	8.26x	201x	36.5x	60.4x	21.3x	11.8x	10.9x
PBR	2.93x	2.02x	1.25x	1.53x	1.78x	1.67x	1.47x	1.47x
PEG	-	0x	-2.1x	0x	-2.1x	0x	0.1x	1.41x
Capitalization / Revenue	1.24x	0.51x	0.37x	0.45x	0.56x	0.5x	0.45x	0.42x
EV / Revenue	2.49x	1.07x	1.07x	1.24x	1.44x	1.12x	0.96x	0.88x
EV / EBITDA	12x	4.99x	7.83x	7.17x	9.1x	6.74x	5.07x	4.64x
EV / EBIT	35.6x	10.1x	426x	41.8x	-57.8x	59.4x	18.8x	14.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1091	0.1364	-	0.08	0.05	0.0897	0.1709	0.224
Rate of return	1.69%	2.43%	-	1.86%	0.99%	1.97%	3.75%	4.91%
EPS ²	0.2933	0.6789	0.0168	0.1179	0.0833	0.214	0.3868	0.4167
Distribution rate	37.2%	20.1%	-	67.9%	60%	41.9%	44.2%	53.7%
Net sales ¹	76,677	163,528	166,553	174,367	164,823	184,719	206,654	220,900
EBITDA ¹	15,905	35,055	22,796	30,247	26,043	30,697	39,300	41,789
EBIT ¹	5,360	17,372	419	5,184	-4,098	3,483	10,620	13,203
Net income ¹	4,388	10,062	261.3	2,215	1,564	4,103	7,405	8,515
Net Debt ¹	95,615	91,300	116,405	137,957	144,714	113,982	106,347	101,255
Reference price ²	6.436	5.609	3.382	4.300	5.030	4.560	4.560	4.560
Nbr of stocks (in thousands)	14,812,000	14,936,807	18,339,325	18,339,325	18,339,325	20,361,106	20,361,106	-
Announcement Date	10/03/21	10/03/22	30/03/23	30/04/24	28/04/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TCL TECHNOLOGY GROUP CORPORATION	21.3x	1.12x	6.74x	1.97%	13.44B
CORNING INCORPORATED	50.21x	6.51x	23.57x	0.9%	115B
BOE TECHNOLOGY GROUP COMPANY LIMITED	24.93x	0.97x	4.67x	1.54%	22.27B
E INK HOLDINGS INC.	18.95x	5.96x	15.73x	2.96%	6.94B
INNOLUX CORPORATION	-421.95x	0.59x	4.84x	3.42%	5.58B
LG DISPLAY CO., LTD.	7.04x	0.6x	2.93x	-.--%	4.02B
AUO CORPORATION	38.83x	0.59x	5.52x	2.14%	3.88B
TIANMA MICROELECTRONICS CO., LTD.	92.2x	0.88x	6.77x	-.--%	3.43B
Average	-21.06x	2.15x	8.84x	1.62%	21.76B
Weighted average by Cap.	27.93x	4.79x	17.73x	1.22%