Valuation Dajin Heavy Industry Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 20/04/2026			5-day change	1st Jan Change
89.63 ^CNY	+4.87%		+17.62%	+72.60%

04-01	Dajin Heavy Industry Gets Chinese Securities Regulator's Nod for Hong Kong Share Issuance	MT
03-15	Dajin Heavy Industry responds to unusual share price moves	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	21,532	22,988	16,977	13,067	33,118	57,161	-	-
Change	-	6.76%	-26.15%	-23.03%	153.44%	72.6%	-	-
Enterprise Value (EV) ¹	21,532	22,988	16,977	10,551	32,090	57,174	57,191	55,951
Change	-	6.76%	-26.15%	-37.85%	204.14%	78.17%	0.03%	-2.17%
P/E ratio	37.3x	51.7x	39.7x	27.7x	30x	32.9x	23.6x	17.2x
PBR	7.18x	3.53x	2.46x	1.8x	4x	5.75x	4.65x	3.69x
PEG	-	-2.2x	-2.4x	2.7x	0x	0.6x	0.6x	0.5x
Capitalization / Revenue	4.86x	4.5x	3.93x	3.46x	5.36x	6.49x	4.78x	3.67x
EV / Revenue	4.86x	4.5x	3.93x	2.79x	5.2x	6.49x	4.79x	3.59x
EV / EBITDA	29.6x	39.1x	30.2x	16.7x	22.7x	25.3x	17.8x	12.1x
EV / EBIT	32x	44x	35.6x	20.8x	25.4x	28.7x	20.3x	15x
EV / FCF	-	-	-	-	-33.5x	-39x	69.1x	24.2x
FCF Yield	-	-	-	-	-2.99%	-2.56%	1.45%	4.14%
Dividend per Share ²	-	0.028	0.182	0.08	0.087	0.46	0.655	0.6565
Rate of return	-	0.07%	0.68%	0.39%	0.17%	0.51%	0.73%	0.73%
EPS ²	1.04	0.8	0.67	0.74	1.73	2.724	3.802	5.204
Distribution rate	-	3.5%	27.2%	10.8%	5.03%	16.9%	17.2%	12.6%
Net sales ¹	4,432	5,106	4,325	3,780	6,174	8,804	11,947	15,596
EBITDA ¹	727.6	587.5	561.9	631.6	1,411	2,257	3,208	4,606
EBIT ¹	673.3	523	476.8	507.7	1,263	1,995	2,821	3,718
Net income ¹	577.4	450.3	425.2	473.9	1,103	1,736	2,469	3,319
Net Debt ¹	-	-	-	-2,516	-1,029	12.52	30.02	-1,210
Reference price ²	38.75	41.37	26.62	20.49	51.93	89.63	89.63	89.63
Nbr of stocks (in thousands)	555,664	555,661	637,749	637,749	637,749	637,749	-	-
Announcement Date	27/04/22	28/04/23	26/04/24	11/04/25	05/03/26	-	-	-

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.($)
DAJIN HEAVY INDUSTRY CO.,LTD.	30.95x	6.38x	24.37x	0.82%	8B
VESTAS WIND SYSTEMS A/S	24.12x	1.12x	9.27x	0.8%	29.81B
GOLDWIND SCIENCE&TECHNOLOGY CO., LTD.	25.13x	1.37x	12.07x	1.04%	14.38B
SUZLON ENERGY LIMITED	30.92x	4.12x	22.57x	-.--%	7.85B
SANY RENEWABLE ENERGY CO.,LTD.	19.6x	0.99x	13.79x	2.04%	4.34B
TITAN WIND ENERGY (SUZHOU) CO.,LTD	30.02x	-	-	0.71%	3.32B
JIANGSU HAILI WIND POWER EQUIPMENT TECHNOLOGY CO., LTD.	29.31x	-	-	0.41%	2.13B
TSP WIND POWER GROUP CO., LTD.	48.19x	-	-	1.11%	2.12B
Average	29.78x	2.80x	16.41x	0.87%	8.99B
Weighted average by Cap.	26.68x	2.19x	13.69x	0.83%