Valuation Xinyi Solar Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 16:08:30 11/06/2026 HKT			5-day change	1st Jan Change
2.450 ^HKD	-2.39%		-5.41%	-17.51%

05-29	Xinyi Solar Holdings Limited Approves Final Dividend for the Year Ended 31 December 2025	CI
05-04	Hong Kong shares track firmer Asia; tech stocks lead	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	117,536	76,864	40,599	28,506	27,167	22,410	-	-
Change	-	-34.6%	-47.18%	-29.79%	-4.7%	-17.51%	-	-
Enterprise Value (EV) ¹	118,086	79,570	48,280	40,060	35,360	29,292	29,952	27,558
Change	-	-32.62%	-39.32%	-17.03%	-11.73%	-17.16%	2.25%	-7.99%
P/E Ratio	23.8x	20.2x	9.7x	26.1x	28x	10.4x	8.35x	7.29x
PBR	3.88x	2.58x	1.27x	0.91x	0.79x	0.63x	0.61x	0.58x
PEG	-	-0.9x	1x	-0.4x	-2.4x	0x	0.3x	0.5x
Capitalization / Revenue	7.32x	3.74x	1.52x	1.22x	1.14x	0.98x	0.89x	0.86x
EV / Revenue	7.35x	3.87x	1.81x	1.71x	1.48x	1.27x	1.19x	1.05x
EV / EBITDA	15.4x	11.6x	6.26x	8.54x	8.44x	5.62x	4.74x	3.91x
EV / EBIT	18.1x	15x	8.19x	16.1x	21.2x	8.69x	7.41x	6.12x
EV / FCF	-90.2x	-106x	-11.8x	-10.8x	9.92x	10.2x	5.41x	11.1x
FCF Yield	-1.11%	-0.95%	-8.5%	-9.25%	10.1%	9.76%	18.5%	8.98%
Dividend per Share ²	0.27	0.2	0.225	0.1068	0.05	0.1146	0.1418	0.165
Rate of return	2.04%	2.31%	4.93%	3.4%	1.68%	4.68%	5.79%	6.74%
EPS ²	0.5556	0.4287	0.4703	0.1204	0.1062	0.2345	0.2935	0.3359
Distribution rate	48.6%	46.7%	47.8%	88.7%	47.1%	48.9%	48.3%	49.1%
Net sales ¹	16,065	20,544	26,629	23,411	23,854	22,975	25,258	26,127
EBITDA ¹	7,690	6,872	7,718	4,691	4,191	5,213	6,322	7,043
EBIT ¹	6,514	5,318	5,893	2,485	1,668	3,369	4,041	4,503
Net income ¹	4,924	3,820	4,187	1,077	965.7	2,139	2,731	3,026
Net Debt ¹	549.6	2,707	7,681	11,553	8,193	6,882	7,542	5,148
Reference price ²	13.220	8.640	4.560	3.140	2.970	2.450	2.450	2.450
Nbr of stocks (in thousands)	8,890,763	8,896,240	8,903,251	9,078,447	9,147,044	9,147,044	-	-
Announcement Date	28/2/22	27/2/23	28/2/24	28/2/25	27/2/26	-	-	-

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	10.7x	1.3x	5.72x	4.57%	2.93B
FIRST SOLAR, INC.	14.34x	4.75x	9.46x	-.--%	26.78B
NINGBO DEYE TECHNOLOGY GROUP CO., LTD.	24.3x	6.09x	20.56x	2.11%	19.49B
NEXTPOWER INC.	30.78x	3.62x	17.11x	-.--%	16.82B
LONGI GREEN ENERGY TECHNOLOGY CO., LTD.	-82.28x	1.08x	13x	0.04%	15.71B
WAAREE ENERGIES LIMITED	21.05x	3.13x	13.17x	-	9.11B
TONGWEI CO.,LTD	-16.81x	1.31x	12.78x	-.--%	9.07B
JINKO SOLAR CO., LTD.	-54.76x	0.98x	7.58x	-.--%	8.06B
ENPHASE ENERGY, INC.	175.09x	5.07x	19.66x	-.--%	6.67B
XINJIANG DAQO NEW ENERGY CO.,LTD.	-38.1x	8.19x	24.31x	-.--%	6.34B
Average	8.43x	3.55x	14.34x	0.75%	12.1B
Weighted average by Cap.	5.27x	3.82x	14.42x	0.49%