Valuation Xinyi Solar Holdings Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 16:08:28 15/07/2025 HKT			5-day change	1st Jan Change
2.930 ^HKD	-2.98%		+6.16%	-6.69%

06-27	Xinyi Solar Sells 800 Million Yuan Bonds	MT
06-27	Xinyi Solar Holdings Limited Announces Completion of Issuance of the First Tranche of Panda Bonds	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	178,387	117,536	76,864	40,599	28,506	26,600	-	-
Change	-	-34.11%	-34.6%	-47.18%	-29.79%	-6.69%	-	-
Enterprise Value (EV) ¹	175,209	118,086	79,570	48,280	40,060	37,291	38,371	39,313
Change	-	-32.6%	-32.62%	-39.32%	-17.03%	-6.91%	2.9%	2.45%
P/E ratio	36.6x	23.8x	20.2x	9.7x	26.1x	13.4x	9.33x	8.06x
PBR	6.73x	3.88x	2.58x	1.27x	0.91x	0.83x	0.79x	0.75x
PEG	-	54.86x	-0.9x	1x	-0.4x	0.2x	0.2x	0.5x
Capitalization / Revenue	14.5x	7.32x	3.74x	1.52x	1.22x	1.15x	0.99x	0.86x
EV / Revenue	14.2x	7.35x	3.87x	1.81x	1.71x	1.61x	1.43x	1.27x
EV / EBITDA	26.1x	15.4x	11.6x	6.26x	8.54x	7.4x	5.89x	5.31x
EV / EBIT	29.9x	18.1x	15x	8.19x	16.1x	12x	9.29x	7.89x
EV / FCF	176x	-90.2x	-106x	-11.8x	-10.8x	8.64x	20.6x	10.4x
FCF Yield	0.57%	-1.11%	-0.95%	-8.5%	-9.25%	11.6%	4.86%	9.64%
Dividend per Share ²	0.17	0.27	0.2	0.225	0.1068	0.0818	0.1163	0.1518
Rate of return	0.84%	2.04%	2.31%	4.93%	3.4%	2.79%	3.97%	5.18%
EPS ²	0.5532	0.5556	0.4287	0.4703	0.1204	0.219	0.3141	0.3636
Distribution rate	30.7%	48.6%	46.7%	47.8%	88.7%	37.4%	37%	41.7%
Net sales ¹	12,316	16,065	20,544	26,629	23,411	23,203	26,853	30,994
EBITDA ¹	6,709	7,690	6,872	7,718	4,691	5,039	6,514	7,401
EBIT ¹	5,853	6,514	5,318	5,893	2,485	3,108	4,130	4,982
Net income ¹	4,561	4,924	3,820	4,187	1,077	1,972	2,851	3,299
Net Debt ¹	-3,178	549.6	2,707	7,681	11,553	10,691	11,771	12,713
Reference price ²	20.250	13.220	8.640	4.560	3.140	2.930	2.930	2.930
Nbr of stocks (in thousands)	8,809,254	8,890,763	8,896,240	8,903,251	9,078,447	9,078,447	-	-
Announcement Date	1/3/21	28/2/22	27/2/23	28/2/24	28/2/25	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XINYI SOLAR HOLDINGS LIMITED	13.79x	1.64x	7.57x	2.7%	3.49B
FIRST SOLAR, INC.	10.86x	3.27x	7.55x	-.--%	17.25B
LONGI GREEN ENERGY TECHNOLOGY CO., LTD.	-53.8x	1.18x	19.36x	0.02%	17.04B
TONGWEI CO.,LTD	-21.77x	1.4x	15.94x	0.1%	12.67B
WAAREE ENERGIES LIMITED	49.02x	6.02x	34.1x	-	10.68B
NEXTRACKER INC.	18.38x	2.34x	10.3x	-.--%	8.85B
XINJIANG DAQO NEW ENERGY CO.,LTD.	-85.77x	10.36x	22.12x	-.--%	7.66B
JINKO SOLAR CO., LTD.	-23.53x	0.83x	9.97x	0.13%	7.58B
PREMIER ENERGIES LIMITED	53.68x	7.36x	28.55x	-	5.81B
ENPHASE ENERGY, INC.	46.95x	3.36x	12.12x	-.--%	5.51B
Average	0.78x	3.78x	16.76x	0.37%	9.65B
Weighted average by Cap.	-5.55x	3.44x	16.80x	0.15%