Company Valuation: Beijing Jingneng Power Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,437 21,744 19,816 23,565 34,143 61,122 - -
Change - -3.09% -8.87% 18.92% 44.89% 79.02% - -
Enterprise Value (EV) 22,437 21,744 19,816 23,565 34,143 61,122 61,122 61,122
Change - -3.09% -8.87% 18.92% 44.89% 79.02% 0% 0%
P/E ratio - 27.1x 26.9x 15.3x 10.2x 16.6x 16.3x 16x
PBR - - 0.94x 0.83x 1.2x 1.97x 1.8x 1.66x
PEG - - -3.23x 0x 0x 1.7x 8.97x 8.96x
Capitalization / Revenue - - 0.6x 0.67x 0.96x 1.71x 1.7x 1.69x
EV / Revenue - - 0x 0x 0x 1.71x 1.7x 1.69x
EV / EBITDA - - 0x 0x 0x 6.21x 6.13x 6.11x
EV / EBIT - - 0x 0x 0x 11.7x 11.6x 11.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 0.12 0.11 0.23 0.5 0.55 0.56 0.57
Distribution rate - - - - - - - -
Net sales 1 - - 32,878 35,428 35,426 35,831 35,856 36,230
EBITDA 1 - - 4,565 6,151 8,629 9,850 9,974 9,999
EBIT 1 - - 1,177 2,646 4,977 5,210 5,290 5,365
Net income 1 -3,111 803.2 878.3 1,723 3,530 3,666 3,760 3,814
Net Debt - - - - - - - -
Reference price 2 3.360 3.250 2.960 3.520 5.100 9.130 9.130 9.130
Nbr of stocks (in thousands) 66,77,618 66,90,427 66,94,591 66,94,621 66,94,621 66,94,621 - -
Announcement Date 25/04/22 26/04/23 26/04/24 25/04/25 24/04/26 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.04x - - - 871.65Cr
10.17x1.98x8.12x4.8% 1.8TCr
14.17x - - - 1.18TCr
40.24x7.99x14.32x0.39% 1.1TCr
13.47x - - - 663.74Cr
49.43x - - 0.58% 557.1Cr
13.28x - - - 533.18Cr
9.09x2.77x10.53x4.93% 525.06Cr
Average 20.74x 4.25x 10.99x 2.67% 902.77Cr
Weighted average by Cap. 19.58x 4.03x 10.48x 3.01%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 600578 Stock
  4. Valuation Beijing Jingneng Power Co., Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW