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 11,884 - -
Change - -26.45% -6.37% -5.95% 60.02% -8.11% - -
Enterprise Value (EV) 12,479 9,178 8,593 8,082 12,932 11,884 11,884 11,884
Change - -26.45% -6.37% -5.95% 60.02% -8.11% 0% 0%
P/E 16.6x 17.1x 11x 13.3x 16.4x 16.3x 14.1x 8.5x
PBR - 1.59x 1.33x - - - - -
PEG - -0.6x 0.2x -0.6x 2.05x -2.2x 0.9x 0.1x
Capitalization / Revenue - 4.99x 3.58x - - 4.65x 4.1x 2.57x
EV / Revenue - 0x 0x - - 4.65x 4.1x 2.57x
EV / EBITDA - - - - - - - -
EV / EBIT - 0x 0x - - 13.2x 11.5x 7.04x
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 4.080 4.080 4.080
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.($)
16.32x - - - 1.75B
20.61x9.62x13.5x2.42% 27.05B
78.36x19.9x23.08x-.--% 25.89B
31.91x8.16x10.56x1.24% 16.62B
10.35x5.64x9.22x4.16% 8.3B
18.04x4.8x8.25x3.31% 4.06B
Average 29.26x 9.63x 12.92x 2.23% 13.95B
Weighted average by Cap. 39.49x 11.93x 15.24x 1.64%

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