Company Valuation: Guangxi Guiguan Electric PowerCo.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 35,155 50,605 45,402 43,668 53,600 55,177 - -
Change - 43.95% -10.28% -3.82% 22.74% 2.94% - -
Enterprise Value (EV) 55,844 50,605 45,402 43,668 53,600 55,177 55,177 55,177
Change - -9.38% -10.28% -3.82% 22.74% 2.94% 0% 0%
P/E ratio 16x 39.6x 14.5x 38.3x 24.5x 19.2x 19.3x 17.4x
PBR 2.3x - - 2.77x 2.84x 2.73x 2.6x 2.46x
PEG - -0.9x 0x -0.6x 0.3x 0.6x -23.33x 1.5x
Capitalization / Revenue 3.92x 6.01x 4.27x 5.4x 5.58x 5.33x 5.15x 4.79x
EV / Revenue 0x 0x 0x 0x 0x 5.33x 5.15x 4.79x
EV / EBITDA 0x 0x 0x 0x 0x 8.27x 7.66x 6.75x
EV / EBIT 0x 0x 0x 0x 0x 13.8x 13.1x 12.4x
EV / FCF - - - - - -11.6x -23.3x 80.3x
FCF Yield - - - - - -8.64% -4.29% 1.25%
Dividend per Share 2 0.19 0.15 0.2 - 0.12 0.2199 0.2368 0.25
Rate of return 4.26% 2.34% 3.47% - 1.76% 3.14% 3.38% 3.57%
EPS 2 0.2783 0.1622 0.3965 0.1448 0.2775 0.365 0.362 0.4033
Distribution rate 68.3% 92.5% 50.4% - 43.2% 60.2% 65.4% 62%
Net sales 1 8,974 8,414 10,625 8,091 9,598 10,359 10,719 11,520
EBITDA 1 5,265 3,946 6,334 3,704 6,104 6,670 7,208 8,179
EBIT 1 3,004 1,911 4,254 1,557 3,314 4,005 4,202 4,467
Net income 1 2,197 1,352 3,209 1,226 2,283 2,863 2,872 3,180
Net Debt 20,689 - - - - - - -
Reference price 2 4.460 6.420 5.760 5.540 6.800 7.000 7.000 7.000
Nbr of stocks (in thousands) 7,882,378 7,882,378 7,882,378 7,882,378 7,882,378 7,882,378 - -
Announcement Date 4/28/21 4/27/22 4/27/23 4/24/24 4/24/25 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.48x - - 3.09% 7.93B
20.29x11.12x14.45x3.43% 97.72B
20.85x5x9.33x4.44% 28.47B
-43.08x6.52x16.03x5.24% 18.46B
15.01x49.11x15.32x2.82% 10.15B
40x3.41x15.48x4.15% 8.61B
18.6x9.23x15.01x2.68% 8.6B
27.18x - - 1.2% 5.63B
10.97x - - - 3.07B
Average 14.37x 14.07x 14.27x 3.38% 20.96B
Weighted average by Cap. 14.73x 11.38x 13.91x 3.65%
See all sector valuations

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. 600236 Stock
  4. Valuation Guangxi Guiguan Electric PowerCo.,Ltd.