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 4/27/22 3/20/23 4/25/24 4/25/25 4/24/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 562M
25x - - 4.68% 1.32B
35.29x7.82x20.87x - 1.02B
15.15x - - 3.34% 979M
17.78x - - 2.85% 624M
Average 23.30x 7.82x 20.87x 3.63% 900.14M
Weighted average by Cap. 24.08x 7.82x 20.87x 3.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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