Company Valuation: WindSun Science&Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 6,604 6,158 3,924 3,038 5,402
Change - -6.76% -36.27% -22.57% 77.8%
Enterprise Value (EV) 1 6,003 5,476 3,153 2,180 4,275
Change - -8.79% -42.43% -30.84% 96.07%
P/E 52.4x 48.4x 23.8x 17.4x 56.2x
PBR 6.2x 5.38x 3.08x 2.2x 3.92x
PEG -4.5x 43.83x 0.8x 2.93x -1.3x
Capitalization / Revenue 7x 4.72x 2.31x 1.58x 2.69x
EV / Revenue 6.37x 4.2x 1.85x 1.14x 2.13x
EV / EBITDA 58x 41.2x 17x 10.4x 37.7x
EV / EBIT 63.2x 45x 18.2x 11.1x 45.6x
EV / FCF -198x 53.2x 33.2x 15.9x 12.1x
FCF Yield -0.5% 1.88% 3.01% 6.28% 8.27%
Dividend per Share 2 0.2857 0.2857 0.3571 0.4286 0.1571
Rate of return 0.85% 0.91% 1.78% 2.76% 0.57%
EPS 2 0.6429 0.65 0.8429 0.8929 0.4929
Distribution rate 44.4% 44% 42.4% 48% 31.9%
Net sales 1 942.8 1,303 1,701 1,918 2,009
EBITDA 1 103.4 132.8 185.7 210.7 113.4
EBIT 1 94.92 121.8 173.4 195.7 93.84
Net income 1 116.1 128.7 165.6 174.3 95.41
Net Debt 1 -600.8 -681.9 -771.5 -857.8 -1,127
Reference price 2 33.71 31.43 20.03 15.51 27.69
Nbr of stocks (in thousands) 195,930 195,930 195,930 195,930 195,078
Announcement Date 4/11/22 4/25/23 4/25/24 4/8/25 4/8/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.66B
25.14x3.01x16.45x2.05% 240B
14.53x1.81x8.21x3.52% 211B
30.85x3.95x18.26x1.58% 188B
38.87x5.78x24.33x1.01% 170B
46.37x6.22x27.89x1.07% 155B
41.18x6.77x27.22x0.1% 95.78B
92.07x11.47x65.37x0.34% 95.56B
31.64x5.12x17.81x1.43% 86.23B
33.6x7.27x22.82x0.55% 56.5B
Average 39.36x 5.71x 25.37x 1.3% 129.98B
Weighted average by Cap. 35.50x 4.92x 22.54x 1.59%

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. 688663 Stock
  4. Valuation WindSun Science&Technology Co.,Ltd.