Company Valuation: Shandong High Speed Renewable Energy Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,526 4,002 2,725 2,366 3,334 3,329 - -
Change - -27.58% -31.91% -13.2% 40.94% -0.14% - -
Enterprise Value (EV) 5,526 4,002 2,725 2,366 3,334 3,329 3,329 3,329
Change - -27.58% -31.91% -13.2% 40.94% -0.14% 0% 0%
P/E Ratio 58.9x 47.4x 291x 171x 119x 22.7x 13.3x 10.6x
PBR 4.29x 2.86x 1.97x 1.69x 2.31x 2.16x 1.95x 1.73x
PEG - -3.4x -3.3x 3.4x 1x 0x 0.2x 0.4x
Capitalization / Revenue 6.68x 2.23x 1.3x 1.63x 2.3x 1.98x 1.63x 1.44x
EV / Revenue 0x 0x 0x 0x 0x 1.98x 1.63x 1.44x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 16x 8.84x 6.97x
EV / FCF - - - 0x 0x 23.1x 10.1x 8.22x
FCF Yield - - - 6.33% 8.04% 4.33% 9.93% 12.2%
Dividend per Share 2 - - - - - 0.12 0.2 0.25
Rate of return - - - - - 1.68% 2.8% 3.5%
EPS 2 0.199 0.1714 0.02 0.03 0.06 0.315 0.535 0.675
Distribution rate - - - - - 38.1% 37.4% 37%
Net sales 1 826.7 1,791 2,101 1,449 1,447 1,680 2,039 2,304
EBITDA 180.4 222.4 330.2 - - - - -
EBIT 1 86.51 105.8 29.82 1.027 61.35 208 376.5 478
Net income 1 80.51 84.98 8.851 13.04 30.3 165 280 355
Net Debt - - - - - - - -
Reference price 2 11.724 8.121 5.810 5.130 7.150 7.140 7.140 7.140
Nbr of stocks (in thousands) 471,330 492,792 469,042 461,113 466,296 466,296 - -
Announcement Date 04/03/22 19/04/23 29/04/24 22/04/25 28/04/26 - - -
1CNY in Million2CNY
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.67x - - 1.68% 493M
33.88x4.83x14.52x0.89% 39.91B
-94.33x3.62x11.9x0.14% 13.06B
563.69x3.23x13.93x-.--% 5.51B
40.43x1.71x8.44x2.82% 3.79B
19.12x - - - 3.8B
10.21x - - 4.29% 3.48B
25.01x3.69x10.53x1.93% 3.39B
48.04x - - - 3.71B
14.85x - - - 3.27B
Average 68.36x 3.42x 11.87x 1.68% 8.04B
Weighted average by Cap. 47.40x 4.22x 13.39x 1.01%

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. 000803 Stock
  4. Valuation Shandong High Speed Renewable Energy Group Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!