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 20,363 - -
Change - -1.22% 9.17% -17.93% -33.96% - -
Enterprise Value (EV) 1 34,840 34,416 30,369 26,353 16,115 15,164 16,560
Change - -1.22% -11.76% -13.22% -38.85% -5.9% 9.21%
P/E 19.7x 17.3x 20.7x 43.1x 17.5x 9.27x 7.64x
PBR 3.13x 2.7x 2.76x 2.19x 1.38x 1.19x 1.09x
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 0.54x 0.44x 0.42x
EV / EBITDA 15.7x 13x 20.3x 26.9x 10.3x 5.71x 4.99x
EV / EBIT 18.5x 14.5x 14.1x 32.6x 11.9x 6.43x 5.54x
EV / FCF -18.9x -14.2x -13.4x -12x 18.4x 6.18x 15.9x
FCF Yield -5.28% -7.02% -7.47% -8.32% 5.45% 16.2% 6.3%
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% 3.59% 5.18% 6.78%
EPS 2 1.142 1.272 1.147 0.4512 0.7349 1.386 1.681
Distribution rate - 35.7% 40.2% 63.1% 62.7% 48.1% 51.9%
Net sales 1 12,241 14,939 17,792 27,380 29,970 34,095 39,625
EBITDA 1 2,222 2,648 1,497 980.7 1,571 2,656 3,317
EBIT 1 1,880 2,376 2,151 809 1,357 2,358 2,990
Net income 1 1,612 2,007 1,812 712.2 1,171 2,142 2,615
Net Debt 1 - - -7,203 -4,481 -4,248 -5,198 -3,802
Reference price 2 22.53 22.02 23.75 19.45 12.85 12.85 12.85
Nbr of stocks (in thousands) 1,546,331 1,563,280 1,581,730 1,585,627 1,584,636 - -
Announcement Date 2/27/23 2/26/24 2/28/25 4/22/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.61x0.54x10.35x3.56% 3.05B
20.72x1.15x8.51x0.87% 29.6B
18.55x1.14x9.5x1.44% 10.02B
21.92x2.5x14.3x0.75% 5.85B
20.47x4.25x16.79x0.41% 4.17B
21.57x - - 0.67% 1.99B
11.22x0.87x5.72x2% 1.53B
Average 18.86x 1.74x 10.86x 1.39% 8.03B
Weighted average by Cap. 20.04x 1.49x 9.98x 1.09%

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.