Company Valuation: Sany Renewable Energy Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,840 34,416 37,572 30,834 21,073 - -
Change - -1.22% 9.17% -17.93% -31.66% - -
Enterprise Value (EV) 1 34,840 34,416 30,369 26,353 16,825 15,875 17,271
Change - -1.22% -11.76% -13.22% -36.15% -5.65% 8.79%
P/E 19.7x 17.3x 20.7x 43.1x 17.8x 9.15x 7.55x
PBR 3.13x 2.7x 2.76x 2.19x 1.42x 1.21x 1.1x
PEG -2.89x 1.5x -2.1x -0.7x 0.3x 0.1x 0.4x
Capitalization / Revenue 2.85x 2.3x 2.11x 1.13x 0.68x 0.6x 0.51x
EV / Revenue 2.85x 2.3x 1.71x 0.96x 0.55x 0.45x 0.42x
EV / EBITDA 15.7x 13x 20.3x 26.9x 10.9x 5.7x 4.92x
EV / EBIT 18.5x 14.5x 14.1x 32.6x 11.4x 6.25x 5.36x
EV / FCF -18.9x -14.2x -13.4x -12x 19.2x 6.47x 16.5x
FCF Yield -5.28% -7.02% -7.47% -8.32% 5.22% 15.4% 6.04%
Dividend per Share 2 - 0.4538 0.4615 0.2846 0.4612 0.6659 0.8717
Rate of return - 2.06% 1.94% 1.46% 3.47% 5.01% 6.56%
EPS 2 1.142 1.272 1.147 0.4512 0.7474 1.452 1.761
Distribution rate - 35.7% 40.2% 63.1% 61.7% 45.9% 49.5%
Net sales 1 12,241 14,939 17,792 27,380 30,823 35,092 40,928
EBITDA 1 2,222 2,648 1,497 980.7 1,549 2,784 3,507
EBIT 1 1,880 2,376 2,151 809 1,477 2,539 3,225
Net income 1 1,612 2,007 1,812 712.2 1,194 2,238 2,757
Net Debt 1 - - -7,203 -4,481 -4,248 -5,198 -3,802
Reference price 2 22.53 22.02 23.75 19.45 13.29 13.29 13.29
Nbr of stocks (in thousands) 1,546,331 1,563,280 1,581,730 1,585,627 1,585,627 - -
Announcement Date 2/27/23 2/26/24 2/28/25 4/22/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.87x0.55x10.94x3.45% 3.15B
22.5x1.25x9.24x0.8% 32.65B
19x1.12x9.28x1.37% 10.31B
25.53x2.91x16.74x0.98% 6.86B
17.42x4.09x15.37x0.45% 3.73B
16.36x - - 0.79% 1.68B
11.41x0.85x5.57x2.04% 1.48B
Average 18.59x 1.79x 11.19x 1.41% 8.55B
Weighted average by Cap. 21.24x 1.56x 10.53x 1.07%

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. Stocks
  3. 688349 Stock
  4. Valuation Sany Renewable Energy Co.,Ltd.