Company Valuation: Shunfeng International Clean Energy Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 521.1 998.5 317.5 175.3 83.04 124.2
Change - 91.61% -68.2% -44.78% -52.64% 49.53%
Enterprise Value (EV) 1 11,343 9,033 5,538 4,670 3,207 3,178
Change - -20.37% -38.69% -15.67% -31.33% -0.89%
P/E -0.27x -1.81x -0.4x -0.99x -0.18x -0.29x
PBR -0.6x -0.68x -0.33x -0.16x -0.05x -0.06x
PEG - 0x -0x 0x -0x 0.09x
Capitalization / Revenue 0.3x 0.68x 0.49x 0.56x 0.35x 0.78x
EV / Revenue 6.55x 6.16x 8.52x 14.9x 13.4x 19.9x
EV / EBITDA 8.94x 11.1x 11x 23.2x 22.3x 45.6x
EV / EBIT 24.3x 21.3x 29.5x 86.3x 82.6x -130x
EV / FCF -4.06x 8.16x -10.9x 5.88x 3.86x 4.48x
FCF Yield -24.6% 12.3% -9.13% 17% 25.9% 22.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3817 -0.1108 -0.1605 -0.0348 -0.0884 -0.0857
Distribution rate - - - - - -
Net sales 1 1,731 1,466 650.2 313.1 238.5 159.8
EBITDA 1 1,269 816.9 501.4 201.5 143.9 69.71
EBIT 1 467.5 424.7 187.6 54.12 38.82 -24.44
Net income 1 -1,902 -552.3 -799.7 -173.9 -449.5 -435.5
Net Debt 1 10,822 8,035 5,220 4,495 3,124 3,054
Reference price 2 0.1046 0.2004 0.0637 0.0345 0.0163 0.0244
Nbr of stocks (in thousands) 4,982,375 4,982,375 4,982,375 5,082,375 5,082,375 5,082,375
Announcement Date 5/15/20 4/29/21 5/13/22 4/28/23 4/26/24 4/30/25
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.51x12.81x19.39x0.33% 5,419B
22.21x10.89x14.76x1.14% 1,947B
40.67x16.73x24.59x0.71% 1,747B
13.16x7.99x9.65x0.06% 1,080B
4.61x2.85x3.43x0.23% 866B
79.77x14.44x54.28x-.--% 746B
-39.03x7.87x21.89x-.--% 473B
186.88x40.73x83.05x-.--% 251B
Average 41.35x 14.29x 28.88x 0.31% 1,566B
Weighted average by Cap. 27.33x 12.42x 20.90x 0.44%

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. 1165 Stock
  4. SHUNF Stock
  5. Valuation Shunfeng International Clean Energy Limited