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 3,474 - -
Change - -27.58% -31.91% -13.2% 40.94% 4.2% - -
Enterprise Value (EV) 5,526 4,002 2,725 2,366 3,334 3,474 3,474 3,474
Change - -27.58% -31.91% -13.2% 40.94% 4.2% 0% 0%
P/E 58.9x 47.4x 291x 171x 119x 23.7x 13.9x 11x
PBR 4.29x 2.86x 1.97x 1.69x 2.31x 2.26x 2.03x 1.8x
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 2.07x 1.7x 1.51x
EV / Revenue 0x 0x 0x 0x 0x 2.07x 1.7x 1.51x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 16.7x 9.23x 7.27x
EV / FCF - - - 0x 0x 24.1x 10.5x 8.58x
FCF Yield - - - 6.33% 8.04% 4.15% 9.52% 11.7%
Dividend per Share 2 - - - - - 0.12 0.2 0.25
Rate of return - - - - - 1.61% 2.68% 3.36%
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 7.450 7.450 7.450
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.65x - - 1.61% 517M
35.58x5.02x15.12x0.85% 41.56B
-73.44x4.12x13.45x0.13% 15.77B
1558.83x3.46x15.13x-.--% 5.95B
27.94x1.74x8.47x2.84% 4.2B
11.33x - - - 3.75B
10.47x - - 4.3% 3.64B
14.21x - - - 3.3B
Average 201.07x 3.58x 13.04x 1.62% 9.83B
Weighted average by Cap. 125.27x 4.47x 14.32x 0.92%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!