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 69,931 - -
Change - -35.7% -29.6% 32.9% 99.33% -12.23% - -
Enterprise Value (EV) 1 82,706 61,944 48,667 63,675 109,029 108,051 106,221 101,978
Change - -25.1% -21.43% 30.84% 71.23% -0.9% -1.69% -3.99%
P/E 20.9x 21.1x 27.8x 24.6x 32.1x 19.3x 14.6x 12.7x
PBR 1.96x 1.32x 0.9x 1.13x 1.98x 1.68x 1.53x 1.42x
PEG - -0.6x -0.6x 0.5x 0.6x 0.4x 0.5x 0.9x
Capitalization / Revenue 1.32x 0.92x 0.6x 0.7x 1.09x 0.77x 0.68x 0.63x
EV / Revenue 1.64x 1.33x 0.96x 1.12x 1.5x 1.18x 1.04x 0.91x
EV / EBITDA 12.1x 11.6x 11.5x 11.7x 12.1x 9.92x 8.47x 7.32x
EV / EBIT 18.4x 22.3x 18.7x 29.4x 22.3x 17.7x 14x 11.7x
EV / FCF -14.5x 10.5x -9.95x -11.9x -38.1x -25.3x -17.2x 54.4x
FCF Yield -6.87% 9.49% -10.1% -8.38% -2.63% -3.96% -5.81% 1.84%
Dividend per Share 2 0.25 0.12 0.1 0.14 0.2 0.2598 0.3494 0.4102
Rate of return 1.52% 1.09% 1.25% 1.36% 0.98% 1.4% 1.88% 2.21%
EPS 2 0.7887 0.5203 0.2879 0.4206 0.6355 0.9653 1.272 1.459
Distribution rate 31.7% 23.1% 34.7% 33.3% 31.5% 26.9% 27.5% 28.1%
Net sales 1 50,416 46,437 50,457 56,699 72,782 91,255 102,098 111,621
EBITDA 1 6,813 5,358 4,250 5,450 8,984 10,898 12,546 13,934
EBIT 1 4,483 2,775 2,599 2,168 4,882 6,103 7,607 8,704
Net income 1 3,457 2,383 1,331 1,860 2,774 4,128 5,465 6,297
Net Debt 1 16,268 19,222 18,591 23,703 29,354 38,120 36,290 32,046
Reference price 2 16.47 11.00 8.00 10.33 20.40 18.60 18.60 18.60
Nbr of stocks (in thousands) 4,225,068 4,225,068 4,225,068 4,182,839 4,222,239 4,206,156 - -
Announcement Date 3/25/22 A 3/30/23 A 3/28/24 A 3/28/25 A 3/27/26 A - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.52x1.26x9.33x0.8% 32.92B
19.27x1.18x9.92x1.4% 10.42B
23.7x2.69x15.51x1.05% 6.35B
17.45x4.11x16.74x0.44% 3.77B
17.69x0.55x10.41x3.55% 3.07B
20.93x - - 0.69% 1.93B
Average 20.26x 1.96x 12.38x 1.32% 9.74B
Weighted average by Cap. 21.43x 1.56x 10.68x 1.05%

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. 002202 Stock
  4. XNJJY Stock
  5. Valuation Goldwind Science&Technology Co., Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!