HAINAN DRINDA NEW ENERGY TECHNOLOGY CO., LTD. Financials Hainan Drinda New Energy Technology Co., Ltd.
Equities
002865
CNE100002QL4
Renewable Energy Equipment & Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 51.48 CNY | -4.65% |
|
-1.32% | -33.56% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 9,558 | 26,196 | 17,619 | 11,730 | - | - |
| Enterprise Value (EV) 1 | 9,558 | 26,196 | 17,335 | 10,774 | 9,651 | 8,531 |
| P/E ratio | -51.9 x | 36.4 x | 20.7 x | 11.6 x | 3.96 x | 5.95 x |
| Yield | - | 0.32% | 0.97% | 5.23% | 6.57% | 6.66% |
| Capitalization / Revenue | - | 2.26 x | 0.94 x | 0.63 x | 0.49 x | 0.43 x |
| EV / Revenue | - | 2.26 x | 0.93 x | 0.57 x | 0.4 x | 0.32 x |
| EV / EBITDA | - | - | 13.4 x | 3.63 x | 2.69 x | 2.31 x |
| EV / FCF | - | -70.9 x | -21.6 x | 8.36 x | 6.03 x | 5.32 x |
| FCF Yield | - | -1.41% | -4.62% | 12% | 16.6% | 18.8% |
| Price to Book | - | 24.9 x | 3.73 x | 2.11 x | 1.4 x | 1.1 x |
| Nbr of stocks (in thousands) | 190,894 | 197,862 | 227,395 | 227,848 | - | - |
| Reference price 2 | 50.07 | 132.4 | 77.48 | 51.48 | 51.48 | 51.48 |
| Announcement Date | 17/03/22 | 10/03/23 | 22/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 11,595 | 18,657 | 18,761 | 23,856 | 26,988 |
| EBITDA 1 | - | - | 1,291 | 2,966 | 3,589 | 3,694 |
| EBIT 1 | - | 891.6 | 746.1 | 1,265 | 2,349 | 2,458 |
| Operating Margin | - | 7.69% | 4% | 6.74% | 9.85% | 9.11% |
| Earnings before Tax (EBT) 1 | - | 891.7 | 744.5 | 1,265 | 2,250 | 2,368 |
| Net income 1 | -178.6 | 716.9 | 815.6 | 1,012 | 1,870 | 1,965 |
| Net margin | - | 6.18% | 4.37% | 5.39% | 7.84% | 7.28% |
| EPS 2 | -0.9656 | 3.634 | 3.750 | 4.450 | 12.98 | 8.645 |
| Free Cash Flow 1 | - | -369.6 | -801.6 | 1,289 | 1,601 | 1,605 |
| FCF margin | - | -3.19% | -4.3% | 6.87% | 6.71% | 5.95% |
| FCF Conversion (EBITDA) | - | - | - | 43.46% | 44.61% | 43.45% |
| FCF Conversion (Net income) | - | - | - | 127.37% | 85.59% | 81.68% |
| Dividend per Share 2 | - | 0.4292 | 0.7500 | 2.690 | 3.380 | 3.430 |
| Announcement Date | 17/03/22 | 10/03/23 | 22/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 283 | 956 | 2,079 | 3,199 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -370 | -802 | 1,289 | 1,601 | 1,605 |
| ROE (net income / shareholders' equity) | - | 65.4% | 29.1% | 18.2% | 33.3% | 26% |
| ROA (Net income/ Total Assets) | - | - | 5.94% | 15% | 16% | 14% |
| Assets 1 | - | - | 13,742 | 6,747 | 11,691 | 14,036 |
| Book Value Per Share 2 | - | 5.310 | 20.80 | 24.40 | 36.70 | 46.80 |
| Cash Flow per Share 2 | - | 0.7900 | 8.700 | 3.010 | 13.90 | 16.10 |
| Capex 1 | - | 525 | 2,781 | 1,230 | 1,350 | 1,559 |
| Capex / Sales | - | 4.53% | 14.9% | 6.56% | 5.66% | 5.78% |
| Announcement Date | 17/03/22 | 10/03/23 | 22/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
51.48
CNY
Average target price
100.5
CNY
Spread / Average Target
+95.24%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -33.56% | 1.62B | |
| +11.19% | 20.5B | |
| -20.52% | 19.06B | |
| -13.30% | 13.5B | |
| -14.56% | 10.47B | |
| +40.52% | 8.03B | |
| -17.35% | 7.22B | |
| +26.32% | 6.47B | |
| -31.37% | 6.46B | |
| -1.60% | 6.29B |
- Stock Market
- Equities
- 002865 Stock
- Financials Hainan Drinda New Energy Technology Co., Ltd.
