Financials Ming Yang Smart Energy Group Limited

Equities

601615

CNE100003HQ0

Renewable Energy Equipment & Services

End-of-day quote Shanghai S.E. 06:00:00 2024-05-09 pm EDT 5-day change 1st Jan Change
10.65 CNY +1.43% Intraday chart for Ming Yang Smart Energy Group Limited +8.56% -15.07%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 16,971 35,588 50,451 56,803 27,973 23,016 - -
Enterprise Value (EV) 1 16,971 35,588 42,297 53,214 29,947 23,734 24,435 23,016
P/E ratio 23.2 x 21.1 x 16.3 x 16 x 78.4 x 8.78 x 6.26 x 6.33 x
Yield 0.63% 0.58% 0.85% 1.2% 2.43% 2.6% 3.6% 3.79%
Capitalization / Revenue 1.62 x 1.58 x 1.86 x 1.85 x 1 x 0.52 x 0.44 x 0.44 x
EV / Revenue 1.62 x 1.58 x 1.56 x 1.73 x 1.08 x 0.54 x 0.47 x 0.44 x
EV / EBITDA 14.4 x 16.6 x 9.49 x 11 x 20.6 x 4.43 x 3.52 x 2.89 x
EV / FCF - - -21.3 x -6.05 x -2.94 x -24.4 x -24.5 x -
FCF Yield - - -4.69% -16.5% -34.1% -4.1% -4.08% -
Price to Book 2.53 x 2.45 x 2.78 x 2.04 x 1.04 x 0.75 x 0.68 x 0.67 x
Nbr of stocks (in thousands) 1,379,722 1,875,015 1,932,986 2,248,745 2,230,724 2,161,149 - -
Reference price 2 12.30 18.98 26.10 25.26 12.54 10.65 10.65 10.65
Announcement Date 4/21/20 4/7/21 3/1/22 4/28/23 4/11/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,493 22,457 27,158 30,748 27,850 44,284 52,154 52,317
EBITDA 1 1,178 2,142 4,455 4,848 1,454 5,361 6,938 7,953
EBIT 1 738.8 1,579 3,623 3,865 379 3,998 5,010 5,800
Operating Margin 7.04% 7.03% 13.34% 12.57% 1.36% 9.03% 9.61% 11.09%
Earnings before Tax (EBT) 1 747.5 1,477 3,589 3,858 358 3,454 4,319 4,162
Net income 1 712.6 1,374 3,101 3,455 375 3,065 3,826 3,819
Net margin 6.79% 6.12% 11.42% 11.24% 1.35% 6.92% 7.34% 7.3%
EPS 2 0.5300 0.9000 1.600 1.580 0.1600 1.213 1.702 1.682
Free Cash Flow 1 - - -1,982 -8,800 -10,201 -974 -997 -
FCF margin - - -7.3% -28.62% -36.63% -2.2% -1.91% -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.0780 0.1100 0.2211 0.3041 0.3041 0.2774 0.3837 0.4034
Announcement Date 4/21/20 4/7/21 3/1/22 4/28/23 4/11/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 7,426 9,084 2,720 7,840 10,399 6,892 - - - -
EBITDA - - - - - - - - - -
EBIT 443.1 -83.86 -282.1 979.5 664.9 -986.3 - - - -
Operating Margin 5.97% -0.92% -10.37% 12.49% 6.39% -14.31% - - - -
Earnings before Tax (EBT) - - - - - - - - - -
Net income - - - - - - - - - -
Net margin - - - - - - - - - -
EPS 1 0.4300 - -0.1000 0.3900 0.2600 -0.3900 0.1300 0.5400 0.7800 0.6900
Dividend per Share 1 - 0.3041 - - - - - - - 0.4121
Announcement Date 10/27/22 4/28/23 4/28/23 8/30/23 10/27/23 4/11/24 4/28/24 - - -
1CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 1,974 717 1,419 -
Net Cash position 1 - - 8,154 3,589 - - - -
Leverage (Debt/EBITDA) - - - - 1.357 x 0.1361 x 0.2058 x -
Free Cash Flow 1 - - -1,982 -8,800 -10,201 -974 -997 -
ROE (net income / shareholders' equity) 12.1% 15.7% 18.4% 14.6% 1.34% 10.5% 11.9% 10.8%
ROA (Net income/ Total Assets) 2.5% 3.18% 5.8% 5.29% - 3.1% 3.25% 3.2%
Assets 1 28,514 43,156 53,446 65,245 - 102,428 123,330 119,346
Book Value Per Share 2 4.870 7.750 9.400 12.40 12.10 14.00 15.40 15.20
Cash Flow per Share 2 4.170 1.940 2.760 -0.3500 -1.140 0.8000 4.910 3.530
Capex 1 2,320 3,306 7,380 8,004 7,610 7,577 7,720 10,800
Capex / Sales 22.11% 14.72% 27.17% 26.03% 27.32% 17.52% 15.08% 20.47%
Announcement Date 4/21/20 4/7/21 3/1/22 4/28/23 4/11/24 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
10.65 CNY
Average target price
16.36 CNY
Spread / Average Target
+53.64%
Consensus
  1. Stock Market
  2. Equities
  3. 601615 Stock
  4. Financials Ming Yang Smart Energy Group Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW