Company Valuation: Goldwind Science&Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 66,438 42,722 30,077 39,972 79,675 55,814 - -
Change - -35.7% -29.6% 32.9% 99.33% -29.95% - -
Enterprise Value (EV) 1 82,706 61,944 48,667 63,675 109,029 80,407 86,417 83,446
Change - -25.1% -21.43% 30.84% 71.23% -26.25% 7.47% -3.44%
P/E 20.9x 21.1x 27.8x 24.6x 32.1x 16x 12.5x 10.7x
PBR 1.96x 1.32x 0.9x 1.13x 1.98x 1.32x 1.24x 1.15x
PEG - -0.6x -0.6x 0.5x 0.6x 0.3x 0.4x 0.6x
Capitalization / Revenue 1.32x 0.92x 0.6x 0.7x 1.09x 0.64x 0.57x 0.52x
EV / Revenue 1.64x 1.33x 0.96x 1.12x 1.5x 0.92x 0.89x 0.77x
EV / EBITDA 12.1x 11.6x 11.5x 11.7x 12.1x 8.16x 7.04x 6.21x
EV / EBIT 18.4x 22.3x 18.7x 29.4x 22.3x 15.2x 11.9x 10.2x
EV / FCF -14.5x 10.5x -9.95x -11.9x -38.1x -12.3x -143x -368x
FCF Yield -6.87% 9.49% -10.1% -8.38% -2.63% -8.16% -0.7% -0.27%
Dividend per Share 2 0.25 0.12 0.1 0.14 0.2 0.2674 0.3309 0.3999
Rate of return 1.52% 1.09% 1.25% 1.36% 0.98% 1.79% 2.22% 2.68%
EPS 2 0.7887 0.5203 0.2879 0.4206 0.6355 0.9304 1.19 1.39
Distribution rate 31.7% 23.1% 34.7% 33.3% 31.5% 28.7% 27.8% 28.8%
Net sales 1 50,416 46,437 50,457 56,699 72,782 87,164 97,551 108,164
EBITDA 1 6,813 5,358 4,250 5,450 8,984 9,859 12,277 13,435
EBIT 1 4,483 2,775 2,599 2,168 4,882 5,285 7,246 8,209
Net income 1 3,457 2,383 1,331 1,860 2,774 3,915 5,079 5,877
Net Debt 1 16,268 19,222 18,591 23,703 29,354 24,593 30,603 27,631
Reference price 2 16.47 11.00 8.00 10.33 20.40 14.90 14.90 14.90
Nbr of stocks (in thousands) 4,225,068 4,225,068 4,225,068 4,182,839 4,222,239 4,209,505 - -
Announcement Date 25/03/22 30/03/23 28/03/24 28/03/25 27/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.46x0.9x7.97x1.86% 8.38B
30.19x2.38x15.45x1.5% 130B
20.27x1.11x8.25x0.87% 28.1B
10.41x1.29x6.89x2.24% 20.78B
10.1x3.32x6.34x-.--% 19.01B
15.06x3.41x11.87x4.5% 13.06B
-14.11x1x24.75x-.--% 12.64B
21.63x2.59x12.2x-.--% 12.11B
-7.19x1.38x12.8x-.--% 7.53B
15.27x1.94x9.87x0.09% 7B
Average 11.71x 1.93x 11.64x 1.11% 25.87B
Weighted average by Cap. 20.75x 2.13x 12.96x 1.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Goldwind Science&Technology Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Goldwind Science&Technology Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Goldwind Science&Technology Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Goldwind Science&Technology Co., Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Goldwind Science&Technology Co., Ltd.
  1. Stock Market
  2. Stocks
  3. 002202 Stock
  4. Valuation Goldwind Science&Technology Co., Ltd.