Financials Windey Energy Technology Group Co., Ltd.

Equities

300772

CNE100003KD2

Renewable Energy Equipment & Services

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
9.51 CNY +0.85% Intraday chart for Windey Energy Technology Group Co., Ltd. +2.26% -10.62%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 5,209 4,865 14,909 10,440 7,470 6,677 -
Enterprise Value (EV) 1 5,209 4,865 14,909 10,440 7,470 6,677 6,677
P/E ratio 44.3 x 28.5 x 32.1 x 14.9 x 17.7 x 10.7 x 7.8 x
Yield - - 0.57% 0.67% 0.47% 1.37% 1.89%
Capitalization / Revenue 1.04 x 0.42 x 0.93 x 0.6 x 0.4 x 0.3 x 0.25 x
EV / Revenue 1.04 x 0.42 x 0.93 x 0.6 x 0.4 x 0.3 x 0.25 x
EV / EBITDA 28.7 x 21.7 x 24.9 x 13.9 x 12.6 x 29.7 x 23.8 x
EV / FCF - - 12,595,534 x - 43,623,744 x - -
FCF Yield - - 0% - 0% - -
Price to Book 3.43 x 2.96 x 4.98 x 2.15 x 1.42 x 1.16 x 1.03 x
Nbr of stocks (in thousands) 470,336 470,336 542,384 702,078 702,078 702,078 -
Reference price 2 11.08 10.34 27.49 14.87 10.64 9.510 9.510
Announcement Date 2/28/20 4/23/21 3/7/22 4/18/23 4/18/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 5,010 11,478 16,041 17,384 18,727 22,491 27,067
EBITDA 1 181.2 224.3 598.8 750.3 592.7 225 281
EBIT 1 110.7 150.8 490.6 609.3 422.6 717 989
Operating Margin 2.21% 1.31% 3.06% 3.5% 2.26% 3.19% 3.65%
Earnings before Tax (EBT) 1 112.8 150.3 487.1 606.1 422.5 717 989
Net income 1 106.6 173 489.8 616.5 414.1 622 858
Net margin 2.13% 1.51% 3.05% 3.55% 2.21% 2.77% 3.17%
EPS 2 0.2500 0.3625 0.8562 1.000 0.6000 0.8900 1.220
Free Cash Flow - - 1,184 - 171.2 - -
FCF margin - - 7.38% - 0.91% - -
FCF Conversion (EBITDA) - - 197.68% - 28.89% - -
FCF Conversion (Net income) - - 241.65% - 41.35% - -
Dividend per Share 2 - - 0.1562 0.1000 0.0500 0.1300 0.1800
Announcement Date 2/28/20 4/23/21 3/7/22 4/18/23 4/18/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - 1,184 - 171 - -
ROE (net income / shareholders' equity) 8.09% 11% 21.8% 19.3% 8.19% 11.3% 14%
ROA (Net income/ Total Assets) - - 2.41% 2.29% - 1.8% 2.2%
Assets 1 - - 20,366 26,910 - 34,556 39,000
Book Value Per Share 2 3.230 3.490 5.520 6.920 7.470 8.220 9.260
Cash Flow per Share 2 3.050 -1.680 4.020 0.2700 2.520 1.520 1.850
Capex 1 205 - 1,114 1,298 1,598 1,600 1,601
Capex / Sales 4.08% - 6.95% 7.46% 8.53% 7.11% 5.91%
Announcement Date 2/28/20 4/23/21 3/7/22 4/18/23 4/18/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
9.51 CNY
Average target price
13.1 CNY
Spread / Average Target
+37.75%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300772 Stock
  4. Financials Windey Energy Technology Group Co., Ltd.