Xinyi Energy Holdings Ltd Relative Valuation - Xinyi Energy Holdings Ltd

Watchlist Manager

Watchlist

Price: 1.23 HKD 4.24% Market Closed

Market Cap: HK$10.5B

Relative Value

The Relative Value of one Xinyi Energy Holdings Ltd stock under the Base Case scenario is 1.41 HKD. Compared to the current market price of 1.23 HKD, Xinyi Energy Holdings Ltd is Undervalued by 13%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Undervaluation 13%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN		Xinyi Energy Holdings Ltd HKEX:3868	10.3B HKD	4	11.7	9.9	9.9
CN		China Yangtze Power Co Ltd SSE:600900	648.7B CNY	7.7	19.9	19.3	19.3
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	1 097T IDR	106.8	459.2	151.9	151.9
CN		Huaneng Lancang River Hydropower Inc SSE:600025	164.2B CNY	6.3	19.8	20.2	20.2
CN		China Longyuan Power Group Corp Ltd HKEX:916	148.2B HKD	4	24.6	22.9	22.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	1.6T INR	12.9	107.5	23	32.5
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	117.5B CNY	4	22	33.2	33.2
ES	E	EDP Renovaveis SA ELI:EDPR	13.3B EUR	3.4	-22.1	54.8	54.8
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	12.1B EUR	7.4	20.4	13.9	17.6
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	68.1B CNY	41	15.8	162.8	162.8
NZ		Meridian Energy Ltd NZX:MEL	14.9B NZD	3.1	-33	21.3	21.3

				Revenue Growth	P/S to Growth
CN		Xinyi Energy Holdings Ltd HKEX:3868	Average P/S: 18.3 4	5%	0.8
CN		China Yangtze Power Co Ltd SSE:600900	7.7	2%	3.9
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	106.8	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	6.3	5%	1.3
CN		China Longyuan Power Group Corp Ltd HKEX:916	4	7%	0.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	12.9	29%	0.4
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4	9%	0.4
ES	E	EDP Renovaveis SA ELI:EDPR	3.4	7%	0.5
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	7.4	5%	1.5
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	41	8%	5.1
NZ		Meridian Energy Ltd NZX:MEL	3.1	2%	1.5

				Earnings Growth	PEG
CN		Xinyi Energy Holdings Ltd HKEX:3868	Average P/E: 77.9 11.7	10%	1.2
CN		China Yangtze Power Co Ltd SSE:600900	19.9	5%	4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	459.2	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	19.8	7%	2.8
CN		China Longyuan Power Group Corp Ltd HKEX:916	24.6	7%	3.5
IN		Adani Green Energy Ltd NSE:ADANIGREEN	107.5	51%	2.1
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	22	8%	2.8
ES	E	EDP Renovaveis SA ELI:EDPR	Negative Multiple: -22.1	N/A	N/A
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	20.4	2%	10.2
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	15.8	5%	3.2
NZ		Meridian Energy Ltd NZX:MEL	Negative Multiple: -33	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
CN		Xinyi Energy Holdings Ltd HKEX:3868	Average EV/EBITDA: 48.5 9.9	1%	9.9
CN		China Yangtze Power Co Ltd SSE:600900	19.3	16%	1.2
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	151.9	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	20.2	24%	0.8
CN		China Longyuan Power Group Corp Ltd HKEX:916	22.9	5%	4.6
IN		Adani Green Energy Ltd NSE:ADANIGREEN	23	31%	0.7
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.2	36%	0.9
ES	E	EDP Renovaveis SA ELI:EDPR	54.8	62%	0.9
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	13.9	4%	3.5
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	162.8	107%	1.5
NZ		Meridian Energy Ltd NZX:MEL	21.3	18%	1.2

				EBIT Growth	EV/EBIT to Growth
CN		Xinyi Energy Holdings Ltd HKEX:3868	Average EV/EBIT: 49.7 9.9	1%	9.9
CN		China Yangtze Power Co Ltd SSE:600900	19.3	3%	6.4
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	151.9	N/A	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	20.2	3%	6.7
CN		China Longyuan Power Group Corp Ltd HKEX:916	22.9	4%	5.7
IN		Adani Green Energy Ltd NSE:ADANIGREEN	32.5	31%	1
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	33.2	10%	3.3
ES	E	EDP Renovaveis SA ELI:EDPR	54.8	33%	1.7
RO		Societatea de Producere a Energiei Electrice in Hidrocentrale Hidroelectrica SA F:E28	17.6	4%	4.4
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	162.8	-11%	N/A
NZ		Meridian Energy Ltd NZX:MEL	21.3	0%	N/A

Xinyi Energy Holdings Ltd
HKEX:3868

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Xinyi Energy Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Xinyi Energy Holdings Ltd HKEX:3868

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Xinyi Energy Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Xinyi Energy Holdings Ltd
HKEX:3868

Competitors Multiples
Xinyi Energy Holdings Ltd Competitors