Company Valuation: Jiaze Renewables Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,479 9,178 8,593 8,082 12,932 12,845 - -
Change - -26.45% -6.37% -5.95% 60.02% -0.67% - -
Enterprise Value (EV) 12,479 9,178 8,593 8,082 12,932 12,845 12,845 12,845
Change - -26.45% -6.37% -5.95% 60.02% -0.67% 0% 0%
P/E 16.6x 17.1x 11x 13.3x 16.4x 17.6x 15.2x 9.19x
PBR - 1.59x 1.33x - - - - -
PEG - -0.6x 0.2x -0.6x 2.05x -2.38x 1x 0.1x
Capitalization / Revenue - 4.99x 3.58x - - 5.02x 4.43x 2.78x
EV / Revenue - 0x 0x - - 5.02x 4.43x 2.78x
EV / EBITDA - - - - - - - -
EV / EBIT - 0x 0x - - 14.3x 12.4x 7.61x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.31 0.22 0.32 0.25 0.27 0.25 0.29 0.48
Distribution rate - - - - - - - -
Net sales 1 - 1,841 2,403 - - 2,558 2,901 4,629
EBITDA - 927.5 1,469 - - - - -
EBIT 1 - 538.5 872.7 - - 899 1,034 1,689
Net income 1 751.8 535.4 803.1 630.1 714.2 736 848 1,392
Net Debt - - - - - - - -
Reference price 2 5.160 3.770 3.530 3.320 4.440 4.410 4.410 4.410
Nbr of stocks (in thousands) 2,418,394 2,434,414 2,434,345 2,434,351 2,912,723 2,912,811 - -
Announcement Date 4/27/22 4/7/23 4/22/24 3/25/25 3/27/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.64x - - - 1.89B
80.55x20.28x23.52x-.--% 26.92B
19.25x9.92x13.92x2.3% 25.23B
33.25x8.27x10.81x1.19% 17.28B
11.1x5.17x8.45x3.88% 7.1B
20.26x6.68x9.59x4.19% 3.97B
Average 30.34x 10.07x 13.26x 2.31% 13.73B
Weighted average by Cap. 41.53x 12.45x 15.77x 1.53%

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. 601619 Stock
  4. Valuation Jiaze Renewables Corporation Limited