Financials Xinjiang Daqo New Energy Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-04-25 pm EDT			5-day change	1st Jan Change
24.6 ^CNY	+3.80%		-1.09%	-16.81%

Apr. 02	Xinjiang Daqo Proposes Cash Dividend for the year ended December 31, 2023	CI
Apr. 01	Daqo New Energy's Profit Falls 70% as Revenue Tanks 47%	MT

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	119,273	101,911	63,389	52,573	-	-
Enterprise Value (EV) ¹	114,872	78,321	43,760	36,301	34,526	24,566
P/E ratio	19.1 x	5.07 x	11 x	18.9 x	13.5 x	11.7 x
Yield	0.97%	7.55%	1.41%	0.86%	1.05%	1.4%
Capitalization / Revenue	11 x	3.29 x	3.88 x	3.29 x	2.86 x	2.43 x
EV / Revenue	10.6 x	2.53 x	2.68 x	2.27 x	1.88 x	1.14 x
EV / EBITDA	15.9 x	3.37 x	5.5 x	8.72 x	5.8 x	3.15 x
EV / FCF	154 x	-	12.4 x	-10.2 x	166 x	4.64 x
FCF Yield	0.65%	-	8.05%	-9.83%	0.6%	21.6%
Price to Book	7.24 x	2.24 x	1.45 x	1.15 x	1.05 x	0.95 x
Nbr of stocks (in thousands)	1,925,000	2,137,396	2,143,684	2,137,101	-	-
Reference price ²	61.96	47.68	29.57	24.60	24.60	24.60
Announcement Date	2/27/22	2/27/23	2/28/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	10,832	30,940	16,329	15,987	18,378	21,600
EBITDA ¹	-	7,246	23,249	7,961	4,163	5,951	7,803
EBIT ¹	-	6,744	22,527	6,903	3,370	5,056	5,282
Operating Margin	-	62.26%	72.81%	42.27%	21.08%	27.51%	24.45%
Earnings before Tax (EBT) ¹	-	6,728	22,459	6,869	3,361	5,126	5,356
Net income ¹	1,043	5,724	19,121	5,763	2,790	3,893	4,518
Net margin	-	52.84%	61.8%	35.29%	17.45%	21.18%	20.92%
EPS ²	0.6900	3.250	9.400	2.700	1.302	1.816	2.108
Free Cash Flow ¹	-	747.2	-	3,522	-3,568	208	5,300
FCF margin	-	6.9%	-	21.57%	-22.32%	1.13%	24.54%
FCF Conversion (EBITDA)	-	10.31%	-	44.25%	-	3.5%	67.92%
FCF Conversion (Net income)	-	13.05%	-	61.12%	-	5.34%	117.32%
Dividend per Share ²	-	0.6000	3.600	0.4180	0.2125	0.2575	0.3450
Announcement Date	7/4/21	2/27/22	2/27/23	2/28/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-
Net Cash position ¹	-	4,401	23,590	19,629	16,272	18,046	28,007
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow ¹	-	747	-	3,522	-3,568	208	5,300
ROE (net income / shareholders' equity)	-	54.2%	61.7%	13.3%	6.17%	10.5%	18.5%
ROA (Net income/ Total Assets)	-	36.4%	51.2%	11.2%	4.8%	7.43%	15.1%
Assets ¹	-	15,737	37,369	51,480	58,115	52,367	30,018
Book Value Per Share ²	-	8.550	21.30	20.50	21.30	23.30	25.90
Cash Flow per Share ²	-	1.500	7.190	4.080	1.680	2.150	3.130
Capex ¹	-	1,897	8,523	5,219	5,354	4,032	3,272
Capex / Sales	-	17.51%	27.55%	31.96%	33.49%	21.94%	15.15%
Announcement Date	7/4/21	2/27/22	2/27/23	2/28/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

24.6 CNY

Average target price

26.99 CNY

Spread / Average Target

+9.72%

	1st Jan change	Capi.
XINJIANG DAQO NEW ENERGY CO.,LTD.	-16.81%	7.26B
LONGI GREEN ENERGY TECHNOLOGY CO., LTD.	-18.69%	19.47B
FIRST SOLAR, INC.	+3.74%	19.13B
ENPHASE ENERGY, INC.	-15.29%	15.23B
TONGWEI CO.,LTD	-13.38%	13.47B
JINKO SOLAR CO., LTD.	-13.32%	10.6B
FLAT GLASS GROUP CO., LTD.	+37.48%	7.64B
JA SOLAR TECHNOLOGY CO., LTD.	-30.07%	6.63B
XINYI SOLAR HOLDINGS LIMITED	+16.23%	6.03B
NEXTRACKER INC.	-6.60%	5.98B