Valuation Xinyi Solar Holdings Limited
Equities
968
KYG9829N1025
Renewable Energy Equipment & Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.590 HKD | +1.13% |
|
+1.13% | +20.88% |
| 01-23 | Geopolitics, Central Bank Outlooks Lift Asian Stock Markets | MT |
| 01-09 | China Inflation, Trade Outlooks Lift Asian Stock Markets | MT |
Company Valuation: Xinyi Solar Holdings Limited
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 | 32,838 | 32,838 | - |
| Change | - | -34.11% | -34.6% | -47.18% | -29.79% | 15.2% | 0% | - |
| Enterprise Value (EV) 1 | 175,209 | 118,086 | 79,570 | 48,280 | 40,060 | 42,586 | 42,518 | 42,870 |
| Change | - | -32.6% | -32.62% | -39.32% | -17.03% | 6.31% | -0.16% | 0.83% |
| P/E ratio | 36.6x | 23.8x | 20.2x | 9.7x | 26.1x | 24.9x | 14.5x | 11.2x |
| PBR | 6.73x | 3.88x | 2.58x | 1.27x | 0.91x | 1.01x | 0.96x | 0.92x |
| PEG | - | 54.86x | -0.9x | 1x | -0.4x | 1.3x | 0.2x | 0.4x |
| Capitalization / Revenue | 14.5x | 7.32x | 3.74x | 1.52x | 1.22x | 1.61x | 1.4x | 1.21x |
| EV / Revenue | 14.2x | 7.35x | 3.87x | 1.81x | 1.71x | 2.09x | 1.81x | 1.58x |
| EV / EBITDA | 26.1x | 15.4x | 11.6x | 6.26x | 8.54x | 9.29x | 7.18x | 6.05x |
| EV / EBIT | 29.9x | 18.1x | 15x | 8.19x | 16.1x | 17.4x | 11.4x | 8.96x |
| EV / FCF | 176x | -90.2x | -106x | -11.8x | -10.8x | 9x | 11.1x | 8.25x |
| FCF Yield | 0.57% | -1.11% | -0.95% | -8.5% | -9.25% | 11.1% | 9% | 12.1% |
| Dividend per Share 2 | 0.17 | 0.27 | 0.2 | 0.225 | 0.1068 | 0.0623 | 0.1097 | 0.1396 |
| Rate of return | 0.84% | 2.04% | 2.31% | 4.93% | 3.4% | 1.74% | 3.05% | 3.89% |
| EPS 2 | 0.5532 | 0.5556 | 0.4287 | 0.4703 | 0.1204 | 0.1442 | 0.2468 | 0.3203 |
| Distribution rate | 30.7% | 48.6% | 46.7% | 47.8% | 88.7% | 43.2% | 44.4% | 43.6% |
| Net sales 1 | 12,316 | 16,065 | 20,544 | 26,629 | 23,411 | 20,412 | 23,433 | 27,144 |
| EBITDA 1 | 6,709 | 7,690 | 6,872 | 7,718 | 4,691 | 4,585 | 5,919 | 7,085 |
| EBIT 1 | 5,853 | 6,514 | 5,318 | 5,893 | 2,485 | 2,447 | 3,733 | 4,786 |
| Net income 1 | 4,561 | 4,924 | 3,820 | 4,187 | 1,077 | 1,321 | 2,184 | 2,806 |
| Net Debt 1 | -3,178 | 549.6 | 2,707 | 7,681 | 11,553 | 9,748 | 9,680 | 10,032 |
| Reference price 2 | 20.250 | 13.220 | 8.640 | 4.560 | 3.140 | 3.590 | 3.590 | 3.590 |
| Nbr of stocks (in thousands) | 8,809,254 | 8,890,763 | 8,896,240 | 8,903,251 | 9,078,447 | 9,147,044 | 9,147,044 | - |
| Announcement Date | 1/3/21 | 28/2/22 | 27/2/23 | 28/2/24 | 28/2/25 | - | - | - |
1HKD in Million2HKD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.63x | 2.07x | 9.21x | 1.76% | 4.15B | |
| 15.61x | 4.41x | 10.49x | -.--% | 24.44B | |
| -33.18x | 1.6x | 34.95x | -.--% | 20.33B | |
| 33.16x | 4.79x | 20.09x | -.--% | 17.8B | |
| 25.47x | 6.14x | 20.7x | 2.04% | 12.68B | |
| -12.67x | 1.57x | 18.1x | -.--% | 11.89B | |
| -14.42x | 1.24x | 17.64x | -.--% | 11.58B | |
| 22.22x | 3.3x | 13.95x | - | 10.07B | |
| 39.83x | 1.51x | 11.82x | 0.35% | 7.78B | |
| -40.45x | 8.91x | 82.28x | -.--% | 7.4B | |
| Average | 6.02x | 3.55x | 23.92x | 0.46% | 12.81B | |
| Weighted average by Cap. | 4.99x | 3.56x | 22.52x | 0.3% |
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
- Stock Market
- Equities
- 968 Stock
- Valuation Xinyi Solar Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition