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 3,208 - -
Change - -27.58% -31.91% -13.2% 40.94% -3.78% - -
Enterprise Value (EV) 5,526 4,002 2,725 2,366 3,334 3,208 3,208 3,208
Change - -27.58% -31.91% -13.2% 40.94% -3.78% 0% 0%
P/E 58.9x 47.4x 291x 171x 119x 22.9x 13.6x 10.3x
PBR 4.29x 2.86x 1.97x 1.69x 2.31x 2.08x 1.87x 1.67x
PEG - -3.4x -3.3x 3.4x 1x 0x 0.2x 0.3x
Capitalization / Revenue 6.68x 2.23x 1.3x 1.63x 2.3x 2x 1.63x 1.4x
EV / Revenue 0x 0x 0x 0x 0x 2x 1.63x 1.4x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 16.2x 9.41x 6.98x
EV / FCF - - - 0x 0x 22.3x 9.69x 7.92x
FCF Yield - - - 6.33% 8.04% 4.49% 10.3% 12.6%
Dividend per Share 2 - - - - - 0.12 0.2 0.25
Rate of return - - - - - 1.74% 2.91% 3.63%
EPS 2 0.199 0.1714 0.02 0.03 0.06 0.3 0.505 0.67
Distribution rate - - - - - 40% 39.6% 37.3%
Net sales 1 826.7 1,791 2,101 1,449 1,447 1,600 1,964 2,292
EBITDA 180.4 222.4 330.2 - - - - -
EBIT 1 86.51 105.8 29.82 1.027 61.35 198.5 341 459.5
Net income 1 80.51 84.98 8.851 13.04 30.3 158 262.5 352
Net Debt - - - - - - - -
Reference price 2 11.724 8.121 5.810 5.130 7.150 6.880 6.880 6.880
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, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.93x - - 1.74% 478M
33.7x4.81x14.47x0.89% 39.36B
-62.52x3.95x12.83x0.13% 14.97B
1427.82x3.09x13.55x-.--% 5.19B
26.98x1.74x8.45x2.86% 4.06B
15.18x - - - 3.69B
10.53x - - - 3.48B
10.08x - - 4.27% 3.54B
Average 185.59x 3.40x 12.32x 1.65% 9.35B
Weighted average by Cap. 107.71x 4.27x 13.62x 0.96%

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