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 3,381 - -
Change - -27.58% -31.91% -13.2% 40.94% 1.4% - -
Enterprise Value (EV) 5,526 4,002 2,725 2,366 3,334 3,381 3,381 3,381
Change - -27.58% -31.91% -13.2% 40.94% 1.4% 0% 0%
P/E 58.9x 47.4x 291x 171x 119x 23x 13.6x 10.7x
PBR 4.29x 2.86x 1.97x 1.69x 2.31x 2.2x 1.98x 1.76x
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 2.01x 1.66x 1.47x
EV / Revenue 0x 0x 0x 0x 0x 2.01x 1.66x 1.47x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 16.3x 8.98x 7.07x
EV / FCF - - - 0x 0x 23.5x 10.2x 8.35x
FCF Yield - - - 6.33% 8.04% 4.26% 9.79% 12%
Dividend per Share 2 - - - - - 0.12 0.2 0.25
Rate of return - - - - - 1.66% 2.76% 3.45%
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 7.250 7.250 7.250
Nbr of stocks (in thousands) 471,330 492,792 469,042 461,113 466,296 466,296 - -
Announcement Date 3/4/22 A 4/19/23 A 4/29/24 A 4/22/25 A 4/28/26 A - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.52x - - 1.62% 515M
34.76x4.93x14.83x0.87% 40.59B
-63.09x3.97x12.91x0.13% 15.38B
1515.83x3.38x14.79x-.--% 5.79B
28.13x1.79x8.68x2.75% 4.3B
11.14x - - - 3.68B
10.15x - - 4.44% 3.53B
13.71x - - - 3.33B
Average 196.77x 3.52x 12.80x 1.63% 9.64B
Weighted average by Cap. 122.80x 4.36x 13.98x 0.93%

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!