Company Valuation: China Ruifeng Renewable Energy Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 366.6 306.3 92.44 407.4 1,047 939.9
Change - -16.44% -69.82% 340.72% 157.07% -10.26%
Enterprise Value (EV) 1 1,727 1,767 1,399 1,544 2,881 3,188
Change - 2.31% -20.81% 10.34% 86.59% 10.65%
P/E -1.72x -0.83x -0.58x -2.47x -7.72x -5.83x
PBR 0.91x 4.22x -1.25x 37.9x -7.67x -3.38x
PEG - -0x 0x 0x 0.4x -0.3x
Capitalization / Revenue 1.06x 0.87x 0.3x 1.18x 3.11x 2.31x
EV / Revenue 4.99x 5.01x 4.6x 4.49x 8.57x 7.85x
EV / EBITDA 8.28x -116x 9.4x 7.87x 19x 13x
EV / EBIT 32.1x -10.3x -310x 26.5x 130x 66.5x
EV / FCF 12.2x 36.6x 6.61x 81.4x -5x -10.8x
FCF Yield 8.21% 2.73% 15.1% 1.23% -20% -9.28%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5384 -0.9311 -0.3883 -0.099 -0.0791 -0.0941
Distribution rate - - - - - -
Net sales 1 346.4 352.4 304.4 343.8 336.3 406.2
EBITDA 1 208.7 -15.24 148.9 196.1 151.6 245.5
EBIT 1 53.86 -171.2 -4.518 58.34 22.23 47.96
Net income 1 -213 -368.6 -154.4 -109 -132.5 -161.3
Net Debt 1 1,361 1,461 1,307 1,137 1,834 2,248
Reference price 2 0.9262 0.7739 0.2256 0.2451 0.6108 0.5482
Nbr of stocks (in thousands) 395,828 395,828 409,828 1,662,365 1,714,719 1,714,719
Announcement Date 24/06/21 05/05/22 27/04/23 29/04/24 29/04/25 29/04/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 138M
26.95x10.34x12.32x1.19% 15.82B
7.63x7.82x10.29x4.06% 13.84B
64.54x7.66x9.95x1.78% 2.68B
21.37x - - - 2.26B
11.01x14.32x16.14x9.1% 937M
8.53x3.78x7.23x - 714M
Average 23.34x 8.78x 11.18x 4.03% 5.2B
Weighted average by Cap. 21.23x 9.07x 11.30x 2.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 527 Stock
  4. Valuation China Ruifeng Renewable Energy Holdings Limited