ZHEJIANG SUNOREN SOLAR TECHNOLOGY CO.,LTD. Financials Zhejiang Sunoren Solar Technology Co.,Ltd.
Equities
603105
CNE1000036D8
Electric Utilities
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.6 CNY | -3.26% |
|
-4.12% | -25.73% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,310 | 7,365 | 5,790 | 4,300 | - | - |
| Enterprise Value (EV) 1 | 8,310 | 7,365 | 5,790 | 4,300 | 4,300 | 4,300 |
| P/E ratio | 75.5 x | 38.8 x | 26.3 x | 16.2 x | 13.2 x | 10.7 x |
| Yield | - | 0.81% | 1.3% | 2.03% | 2.5% | 3.14% |
| Capitalization / Revenue | - | 11.3 x | 8.44 x | 5.35 x | 4.52 x | 3.76 x |
| EV / Revenue | - | 11.3 x | 8.44 x | 5.35 x | 4.52 x | 3.76 x |
| EV / EBITDA | - | 19.6 x | 11.8 x | 7.57 x | 6.61 x | - |
| EV / FCF | - | 54.3 x | -34.4 x | -79.6 x | 52.4 x | -55.1 x |
| FCF Yield | - | 1.84% | -2.91% | -1.26% | 1.91% | -1.81% |
| Price to Book | - | 4.17 x | 2.8 x | 1.93 x | 1.74 x | 1.55 x |
| Nbr of stocks (in thousands) | 500,000 | 500,000 | 500,000 | 500,004 | - | - |
| Reference price 2 | 16.62 | 14.73 | 11.58 | 8.600 | 8.600 | 8.600 |
| Announcement Date | 4/25/22 | 3/15/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 649.9 | 686.2 | 803.2 | 950.8 | 1,145 |
| EBITDA 1 | - | 375.2 | 492 | 568 | 651 | - |
| EBIT 1 | - | 214 | 244.2 | 295.2 | 363 | 445.7 |
| Operating Margin | - | 32.92% | 35.59% | 36.76% | 38.18% | 38.92% |
| Earnings before Tax (EBT) 1 | - | 215.1 | 244.4 | 295.2 | 362.8 | 445.7 |
| Net income 1 | 110 | 191.5 | 220.2 | 266 | 326.5 | 401.3 |
| Net margin | - | 29.47% | 32.08% | 33.12% | 34.34% | 35.05% |
| EPS 2 | 0.2200 | 0.3800 | 0.4400 | 0.5325 | 0.6525 | 0.8033 |
| Free Cash Flow 1 | - | 135.6 | -168.5 | -54 | 82 | -78 |
| FCF margin | - | 20.86% | -24.56% | -6.72% | 8.62% | -6.81% |
| FCF Conversion (EBITDA) | - | 36.14% | - | - | 12.6% | - |
| FCF Conversion (Net income) | - | 70.79% | - | - | 25.11% | - |
| Dividend per Share 2 | - | 0.1200 | 0.1500 | 0.1750 | 0.2150 | 0.2700 |
| Announcement Date | 4/25/22 | 3/15/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 136 | -169 | -54 | 82 | -78 |
| ROE (net income / shareholders' equity) | - | 11.4% | 11.8% | 12% | 13.3% | 14.5% |
| ROA (Net income/ Total Assets) | - | - | 5.6% | 5.5% | 6.4% | - |
| Assets 1 | - | - | 3,931 | 4,836 | 5,102 | - |
| Book Value Per Share 2 | - | 3.530 | 4.140 | 4.460 | 4.950 | 5.550 |
| Cash Flow per Share 2 | - | 1.150 | 0.7200 | 1.190 | 1.240 | 1.410 |
| Capex 1 | - | 437 | 528 | 445 | 444 | 510 |
| Capex / Sales | - | 67.29% | 76.88% | 55.36% | 46.7% | 44.5% |
| Announcement Date | 4/25/22 | 3/15/23 | 3/29/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
8.6
CNY
Average target price
11.66
CNY
Spread / Average Target
+35.55%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -25.73% | 611M | |
| -15.41% | 2.54B | |
| +398.91% | 2.5B | |
| -15.69% | 1.4B | |
| +163.21% | 977M | |
| -30.30% | 792M | |
| -18.75% | 733M | |
| +69.92% | 654M | |
| -41.73% | 601M | |
| +444.00% | 591M |
- Stock Market
- Equities
- 603105 Stock
- Financials Zhejiang Sunoren Solar Technology Co.,Ltd.
