Valuation TCL Zhonghuan Renewable Energy Technology Co.,Ltd.
Equities
002129
CNE1000000B8
Renewable Energy Equipment & Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.850 CNY | +1.72% |
|
+0.23% | +3.27% |
| Jan. 19 | TCL Plans to Acquire Solar Module Maker | MT |
| Jan. 16 | TCL Zhonghuan Renewable Energy Technology Co.,Ltd. agreed to acquire an unknown minority stake in DAS Solar Co., Ltd. | CI |
Company Valuation: TCL Zhonghuan Renewable Energy Technology Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 77,340 | 134,543 | 121,005 | 62,718 | 35,818 | 35,737 | 35,737 | - |
| Change | - | 73.96% | -10.06% | -48.17% | -42.89% | -0.23% | 0% | - |
| Enterprise Value (EV) 1 | 88,660 | 144,405 | 145,736 | 92,891 | 73,790 | 81,862 | 81,072 | 76,713 |
| Change | - | 62.88% | 0.92% | -36.26% | -20.56% | 10.94% | -0.97% | -5.38% |
| P/E ratio | 67.6x | 31.7x | 17.8x | 18.4x | -3.6x | -4.81x | -85.8x | 18.6x |
| PBR | 4.03x | 4.26x | 3.24x | 1.52x | 1.16x | 1.48x | 1.41x | 1.31x |
| PEG | - | 0x | 0.3x | -0.4x | 0x | 0.2x | 0.9x | -0x |
| Capitalization / Revenue | 4.06x | 3.28x | 1.81x | 1.06x | 1.26x | 1.13x | 0.86x | 0.75x |
| EV / Revenue | 4.65x | 3.52x | 2.17x | 1.57x | 2.6x | 2.6x | 1.95x | 1.62x |
| EV / EBITDA | 23.4x | 18.4x | 12.4x | 8.43x | -69.1x | 18.2x | 8.36x | 7.26x |
| EV / EBIT | 54.4x | 28.9x | 19.9x | 20.3x | -6.62x | -9.61x | 126x | 34.4x |
| EV / FCF | -118x | -79.3x | -23.7x | -13.3x | -18.2x | -5.45x | 4.5x | -13.3x |
| FCF Yield | -0.84% | -1.26% | -4.22% | -7.52% | -5.5% | -18.3% | 22.2% | -7.51% |
| Dividend per Share 2 | 0.048 | 0.088 | 0.08 | 0.26 | - | - | 0.0539 | 0.1059 |
| Rate of return | 0.24% | 0.26% | 0.27% | 1.66% | - | - | 0.61% | 1.2% |
| EPS 2 | 0.3016 | 1.053 | 1.697 | 0.8518 | -2.463 | -1.84 | -0.1032 | 0.4747 |
| Distribution rate | 15.9% | 8.36% | 4.71% | 30.5% | - | - | -52.3% | 22.3% |
| Net sales 1 | 19,057 | 41,025 | 67,010 | 59,146 | 28,419 | 31,517 | 41,504 | 47,421 |
| EBITDA 1 | 3,783 | 7,848 | 11,712 | 11,023 | -1,068 | 4,502 | 9,698 | 10,566 |
| EBIT 1 | 1,631 | 5,004 | 7,325 | 4,565 | -11,139 | -8,516 | 645.3 | 2,233 |
| Net income 1 | 1,089 | 4,020 | 6,819 | 3,416 | -9,818 | -7,447 | -414 | 2,053 |
| Net Debt 1 | 11,320 | 9,862 | 24,731 | 30,173 | 37,972 | 46,125 | 45,335 | 40,976 |
| Reference price 2 | 20.400 | 33.400 | 30.128 | 15.640 | 8.870 | 8.850 | 8.850 | 8.850 |
| Nbr of stocks (in thousands) | 3,791,158 | 4,028,245 | 4,016,351 | 4,010,093 | 4,038,104 | 4,038,104 | 4,038,104 | - |
| Announcement Date | 3/10/21 | 3/10/22 | 3/28/23 | 4/25/24 | 4/25/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.73x | 2.85x | 20.76x | -.--% | 5.05B | |
| 16.57x | 4.72x | 11.24x | -.--% | 25.98B | |
| -31.8x | 1.47x | 32.56x | -.--% | 18.87B | |
| 27.14x | 3.85x | 16.41x | -.--% | 14.29B | |
| -12.94x | 1.56x | 16.9x | -.--% | 11.75B | |
| 22.49x | 5.34x | 18.07x | 2.41% | 11.04B | |
| 43.73x | 1.64x | 12.19x | 0.37% | 8.45B | |
| -13.53x | 0.87x | 14.16x | -.--% | 8.11B | |
| 19.63x | 2.84x | 12.22x | - | 7.92B | |
| -37.21x | 9.29x | 83.99x | -.--% | 7.52B | |
| Average | 2.93x | 3.44x | 23.85x | 0.31% | 11.9B | |
| Weighted average by Cap. | 3.58x | 3.45x | 21.77x | 0.27% |
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
- 002129 Stock
- Valuation TCL Zhonghuan Renewable Energy Technology Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
