Company Valuation: BAIC BluePark New Energy Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 30,290 42,959 25,509 34,166 44,588 49,282 49,282 -
Change - 41.83% -40.62% 33.93% 30.51% 10.53% 0% -
Enterprise Value (EV) 1 47,051 53,373 33,666 40,118 40,413 51,792 53,369 53,529
Change - 13.44% -36.92% 19.16% 0.74% 28.16% 3.04% 0.3%
P/E ratio -4.67x -7.69x -4.67x -5.72x -6.42x -9.74x -23.7x -101x
PBR 2.77x 3.86x 4.5x 5.43x 8.09x 18.4x 32.2x 25.4x
PEG - 0.3x 2.11x 0.4x -0.4x 0.3x 0.4x 1.3x
Capitalization / Revenue 5.74x 4.94x 2.68x 2.39x 3.07x 1.54x 0.8x 0.67x
EV / Revenue 8.92x 6.14x 3.54x 2.8x 2.78x 1.62x 0.87x 0.73x
EV / EBITDA -18.7x -25.9x -8.83x -10.5x -9.64x -36.7x 64x 12.9x
EV / EBIT -7.17x -10.3x -6.21x -7.5x -5.96x -12.2x -34.9x 42.6x
EV / FCF - - - - - -3.67x -14x -20.4x
FCF Yield - - - - - -27.3% -7.13% -4.91%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -1.856 -1.304 -1.275 -1.072 -1.247 -0.7949 -0.3262 -0.0763
Distribution rate - - - - - - - -
Net sales 1 5,272 8,697 9,514 14,319 14,512 31,902 61,243 73,740
EBITDA 1 -2,516 -2,060 -3,814 -3,825 -4,191 -1,410 834.4 4,163
EBIT 1 -6,559 -5,179 -5,425 -5,349 -6,779 -4,249 -1,528 1,255
Net income 1 -6,482 -5,244 -5,465 -5,400 -6,948 -3,968 -1,576 -151.9
Net Debt 1 16,761 10,414 8,157 5,952 -4,175 2,510 4,087 4,247
Reference price 2 8.670 10.020 5.950 6.130 8.000 7.740 7.740 7.740
Nbr of stocks (in thousands) 3,493,659 4,287,310 4,287,310 5,573,503 5,573,503 6,367,154 6,367,154 -
Announcement Date 4/29/21 3/25/22 4/28/23 4/26/24 4/28/25 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-9.77x1.63x-36.87x-.--% 7.17B
281.46x14.2x95.57x-.--% 1,489B
21.43x0.83x6.81x1.37% 118B
18.74x0.76x8.63x2% 26.54B
-5.19x3.07x-10.73x-.--% 19.07B
103.6x0.49x16.7x-.--% 17.51B
-77.19x1.23x-171.63x-.--% 16.54B
-4.49x0.91x-8.12x-.--% 12.09B
68.88x0.57x28.43x-.--% 7.41B
-2.22x5.21x-8.74x - 7.3B
Average 39.52x 2.89x -7.99x 0.37% 172.05B
Weighted average by Cap. 245.77x 12.45x 81.57x 0.13%

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. Equities
  3. 600733 Stock
  4. Valuation BAIC BluePark New Energy Technology Co., Ltd.
SPRING SALE -40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW