Valuation Zhongji Innolight Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 10/03/2026			5-day change	1st Jan Change
547.00 ^CNY	+3.99%		-4.13%	-10.33%

02-27	Zhongji InnoLight prelim 2025 net profit up 108.8% Y/Y	RE
02-27	Zhongji Innolight Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	36,171	33,920	21,185	88,788	136,442	607,782	607,782	-
Change	-	-6.22%	-37.54%	319.1%	53.67%	345.45%	0%	-
Enterprise Value (EV) ¹	37,318	32,982	20,323	86,411	134,064	600,535	591,926	570,940
Change	-	-11.62%	-38.38%	325.18%	55.15%	347.95%	-1.43%	-3.55%
P/E ratio	42.7x	35.4x	17.6x	40.9x	26.7x	55.5x	24.7x	20.1x
PBR	4.61x	2.96x	1.82x	6.35x	7.24x	22.6x	12x	7.68x
PEG	-	42.14x	0.6x	0.5x	0x	1x	0x	0.9x
Capitalization / Revenue	5.13x	4.41x	2.2x	8.28x	5.72x	16.2x	7.36x	6.42x
EV / Revenue	5.29x	4.29x	2.11x	8.06x	5.62x	16x	7.17x	6.03x
EV / EBITDA	28.1x	23.8x	11.2x	28.7x	19.9x	44.9x	20.4x	17.3x
EV / EBIT	37.5x	34.3x	15.3x	34.5x	22.2x	47.1x	21x	16.5x
EV / FCF	-40.3x	-1,230x	12.2x	401x	449x	125x	54.2x	23.9x
FCF Yield	-2.48%	-0.08%	8.19%	0.25%	0.22%	0.8%	1.84%	4.18%
Dividend per Share ²	0.0864	0.1571	0.1429	0.3214	0.5	1.314	1.97	3.163
Rate of return	0.24%	0.52%	0.74%	0.4%	0.4%	0.25%	0.37%	0.6%
EPS ²	0.85	0.8571	1.1	1.971	4.63	9.484	21.28	26.17
Distribution rate	10.2%	18.3%	13%	16.3%	10.8%	13.9%	9.26%	12.1%
Net sales ¹	7,053	7,695	9,642	10,725	23,862	37,494	82,582	94,708
EBITDA ¹	1,330	1,388	1,808	3,011	6,753	13,376	28,945	33,043
EBIT ¹	993.9	962.9	1,327	2,503	6,050	12,747	28,216	34,608
Net income ¹	849.3	877	1,224	2,181	5,171	10,600	23,663	29,000
Net Debt ¹	1,147	-938.1	-861.9	-2,377	-2,377	-7,247	-15,856	-36,841
Reference price ²	36.33	30.36	19.31	80.65	123.51	525.99	525.99	525.99
Nbr of stocks (in thousands)	995,659	1,117,362	1,097,276	1,100,904	1,104,701	1,111,118	1,111,118	-
Announcement Date	26/02/21	28/02/22	27/02/23	28/02/24	28/02/25	28/02/26	-	-

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.($)
ZHONGJI INNOLIGHT CO., LTD.	55.46x	15.39x	43.15x	0.25%	84.62B
CISCO SYSTEMS, INC.	24.94x	5.06x	13.12x	2.17%	301B
ARISTA NETWORKS, INC.	41.55x	13.87x	29.46x	-.--%	172B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	29.94x	1.11x	21.54x	1.83%	152B
MOTOROLA SOLUTIONS, INC.	32.72x	6.51x	19.24x	1.06%	75.88B
GARMIN LTD.	25.91x	5.5x	19.38x	1.7%	46.7B
UBIQUITI INC.	50.17x	-	-	-	45.54B
NOKIA OYJ	26.76x	1.67x	11.11x	2.14%	43.44B
CIENA CORPORATION	75.4x	7.39x	34.88x	-.--%	45.04B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	20.83x	2.59x	14.07x	2.63%	41.35B
Average	38.37x	6.57x	22.88x	1.31%	100.77B
Weighted average by Cap.	35.03x	6.91x	21.77x	1.37%