Company Valuation: China Longyuan Power Group Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 119,156 120,302 117,773 99,287 95,628 97,184 - -
Change - 0.96% -2.1% -15.7% -3.69% 1.63% - -
Enterprise Value (EV) 1 210,963 220,443 236,707 239,591 245,150 250,207 255,529 255,228
Change - 4.49% 7.38% 1.22% 2.32% 2.06% 2.13% -0.12%
P/E 19.3x 14.4x 7.26x 7.93x 11x 8.13x 7.44x 6.47x
PBR 1.89x 1.03x 0.64x 0.69x 0.67x 0.5x 0.47x 0.45x
PEG - -0.6x 0.3x 2.53x -0.4x 1.69x 0.81x 0.4x
Capitalization / Revenue 3.2x 3.02x 3.13x 2.68x 3.16x 3.02x 2.78x 2.57x
EV / Revenue 5.67x 5.53x 6.29x 6.46x 8.1x 7.78x 7.3x 6.74x
EV / EBITDA 10.1x 9.95x 10.5x 9.74x 7.79x 10.2x 9.56x 8.71x
EV / EBIT 16.8x 18.5x 20x 18.6x 35.1x 23.7x 22x 20.1x
EV / FCF -229x 30.3x -32.8x -24.4x -118x -18x -33.3x -39.2x
FCF Yield -0.44% 3.31% -3.05% -4.09% -0.85% -5.56% -3% -2.55%
Dividend per Share 2 0.147 0.1171 0.2225 0.2278 0.0625 0.1757 0.1943 0.2202
Rate of return 0.99% 1.39% 4.14% 3.76% 1.05% 3.81% 4.21% 4.77%
EPS 2 0.7663 0.5863 0.7398 0.763 0.5414 0.5674 0.6195 0.713
Distribution rate 19.2% 20% 30.1% 29.9% 11.5% 31% 31.4% 30.9%
Net sales 1 37,195 39,862 37,638 37,070 30,253 32,178 35,020 37,880
EBITDA 1 20,853 22,163 22,591 24,609 31,469 24,442 26,727 29,313
EBIT 1 12,558 11,903 11,807 12,862 6,982 10,538 11,612 12,680
Net income 1 6,159 4,903 6,200 6,425 4,526 4,533 5,123 5,704
Net Debt 1 91,807 100,141 118,933 140,304 149,522 153,023 158,345 158,044
Reference price 2 14.827 8.439 5.374 6.052 5.967 4.612 4.612 4.612
Nbr of stocks (in thousands) 8,036,389 8,381,963 8,371,628 8,359,816 8,359,816 8,359,816 - -
Announcement Date 30/03/22 29/03/23 27/03/24 28/03/25 31/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.13x7.9x10.4x3.81% 14.35B
27.03x10.35x12.33x1.18% 15.92B
64.55x7.66x9.96x1.78% 2.71B
21.11x - - - 2.24B
11.07x14.35x16.17x9.05% 946M
9.66x4.05x7.73x - 802M
Average 23.59x 8.86x 11.32x 3.96% 6.16B
Weighted average by Cap. 21.29x 9.09x 11.34x 2.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 916 Stock
  4. Valuation China Longyuan Power Group Corporation Limited