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

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 66,438 42,722 30,077 39,972 79,675 55,999 - -
Change - -35.7% -29.6% 32.9% 99.33% -29.72% - -
Enterprise Value (EV) 1 82,706 61,944 48,667 63,675 109,029 92,399 92,006 87,515
Change - -25.1% -21.43% 30.84% 71.23% -15.25% -0.43% -4.88%
P/E 20.9x 21.1x 27.8x 24.6x 32.1x 15.7x 12.1x 10.4x
PBR 1.96x 1.32x 0.9x 1.13x 1.98x 1.38x 1.23x 1.14x
PEG - -0.6x -0.6x 0.5x 0.6x 0.3x 0.4x 0.6x
Capitalization / Revenue 1.32x 0.92x 0.6x 0.7x 1.09x 0.61x 0.55x 0.49x
EV / Revenue 1.64x 1.33x 0.96x 1.12x 1.5x 1.01x 0.9x 0.77x
EV / EBITDA 12.1x 11.6x 11.5x 11.7x 12.1x 8.48x 7.24x 6.17x
EV / EBIT 18.4x 22.3x 18.7x 29.4x 22.3x 15.2x 12.1x 9.97x
EV / FCF -14.5x 10.5x -9.95x -11.9x -38.1x -14.1x -19.4x 41.2x
FCF Yield -6.87% 9.49% -10.1% -8.38% -2.63% -7.1% -5.16% 2.43%
Dividend per Share 2 0.25 0.12 0.1 0.14 0.2 0.2529 0.3376 0.3999
Rate of return 1.52% 1.09% 1.25% 1.36% 0.98% 1.7% 2.27% 2.68%
EPS 2 0.7887 0.5203 0.2879 0.4206 0.6355 0.9482 1.228 1.437
Distribution rate 31.7% 23.1% 34.7% 33.3% 31.5% 26.7% 27.5% 27.8%
Net sales 1 50,416 46,437 50,457 56,699 72,782 91,559 101,943 113,373
EBITDA 1 6,813 5,358 4,250 5,450 8,984 10,898 12,706 14,184
EBIT 1 4,483 2,775 2,599 2,168 4,882 6,081 7,593 8,777
Net income 1 3,457 2,383 1,331 1,860 2,774 4,048 5,317 6,213
Net Debt 1 16,268 19,222 18,591 23,703 29,354 36,400 36,007 31,516
Reference price 2 16.47 11.00 8.00 10.33 20.40 14.90 14.90 14.90
Nbr of stocks (in thousands) 4,225,068 4,225,068 4,225,068 4,182,839 4,222,239 4,209,505 - -
Announcement Date 3/25/22 3/30/23 3/28/24 3/28/25 3/27/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.89x2.1x13.61x1.69% 114B
19.52x1.07x7.93x0.9% 27.2B
11.02x1.38x7.37x2.12% 22.3B
9.85x3.23x6.17x-.--% 18.48B
15.34x3.48x12.11x4.42% 13.38B
-14.15x1x24.84x-.--% 12.8B
20.79x2.47x11.67x-.--% 11.97B
9.64x0.72x8.83x5.1% 11.07B
15.71x1.01x8.48x1.7% 8.4B
Average 12.73x 1.83x 11.22x 1.77% 26.59B
Weighted average by Cap. 18.92x 1.94x 11.83x 1.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Goldwind Science&Technology Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Goldwind Science&Technology Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Goldwind Science&Technology Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Goldwind Science&Technology Co., Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Goldwind Science&Technology Co., Ltd.
  1. Stock Market
  2. Stocks
  3. 002202 Stock
  4. XNJJY Stock
  5. Valuation Goldwind Science&Technology Co., Ltd.