Company Valuation: Jiawei Renewable Energy Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,932 6,240 3,981 4,204 3,047 3,188
Change - -9.99% -36.2% 5.61% -27.53% 4.63%
Enterprise Value (EV) 1 7,389 6,537 3,703 4,644 3,502 4,204
Change - -11.53% -43.35% 25.41% -24.59% 20.02%
P/E 233x -29.7x 43.6x 264x -11x -17.4x
PBR 3.56x 3.59x 2.18x 2.26x 1.9x 2.25x
PEG - 0x -0x -3.2x 0x 0.5x
Capitalization / Revenue 8.67x 10.8x 7.88x 4.93x 6.22x 5.05x
EV / Revenue 9.24x 11.3x 7.33x 5.44x 7.15x 6.66x
EV / EBITDA 44.4x -40.5x -144x 104x -33.5x -48.3x
EV / EBIT 85.9x -30.3x -68.9x 1,361x -20.9x -26.9x
EV / FCF 20.4x -16.3x 25.7x -14.4x -15.9x -665x
FCF Yield 4.9% -6.14% 3.89% -6.94% -6.28% -0.15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0361 -0.2545 0.1108 0.0193 -0.3343 -0.2213
Distribution rate - - - - - -
Net sales 1 800 579.6 505.3 853.6 489.9 630.8
EBITDA 1 166.3 -161.4 -25.72 44.7 -104.7 -86.98
EBIT 1 85.99 -215.5 -53.73 3.413 -167.6 -156.2
Net income 1 29.93 -209.8 91.35 15.91 -277 -183.7
Net Debt 1 457.2 297.4 -277.9 440 455.7 1,016
Reference price 2 8.410 7.570 4.830 5.090 3.670 3.840
Nbr of stocks (in thousands) 824,284 824,284 824,284 826,031 830,188 830,188
Announcement Date 4/27/21 A 4/27/22 A 3/20/23 A 4/25/24 A 4/25/25 A 4/24/26 A
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 450M
23.51x2.82x15.47x2.18% 220B
11.37x1.21x5.62x4.42% 154B
24.3x3.21x14.68x1.97% 149B
32.79x4.89x20.58x1.2% 143B
38.44x5.1x22.93x1.3% 124B
29.62x4.26x20.9x0.91% 98.75B
29.88x3.73x20.06x1.14% 86.62B
32.84x5.28x18.39x1.38% 89.41B
84.16x10.41x59.51x0.37% 86.56B
Average 34.10x 4.55x 22.02x 1.65% 115.22B
Weighted average by Cap. 31.04x 4.11x 19.84x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Jiawei Renewable Energy Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Jiawei Renewable Energy Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Jiawei Renewable Energy Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Jiawei Renewable Energy Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 300317 Stock
  4. Valuation Jiawei Renewable Energy Co., Ltd.