LONGi Green Energy Technology Co., Ltd. (601012)

Basic

  • Market Cap

    CN¥156.18B

  • EV

    CN¥114.75B

  • Shares Out

    7,578.04M

  • Revenue

    CN¥136.11B

  • Employees

    60,601

Margins

  • Gross

    17.02%

  • EBITDA

    12.01%

  • Operating

    9.42%

  • Pre-Tax

    12.38%

  • Net

    11.41%

  • FCF

    2.97%

Returns (5Yr Avg)

  • ROA

    6.59%

  • ROE

    23.09%

  • ROCE

    18.63%

  • ROIC

    16.54%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥30.51

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥17.88

  • Earnings (Dil)

    CN¥2.04

  • FCF

    CN¥0.53

  • Book Value

    CN¥9.4

Growth (CAGR)

  • Rev 3Yr

    45.67%

  • Rev 5Yr

    46.48%

  • Rev 10Yr

    52.1%

  • Dil EPS 3Yr

    22.4%

  • Dil EPS 5Yr

    29.7%

  • Dil EPS 10Yr

    77.47%

  • Rev Fwd 2Yr

    8.8%

  • EBITDA Fwd 2Yr

    1.73%

  • EPS Fwd 2Yr

    5.91%

  • EPS LT Growth Est

    10.78%

Dividends

  • Yield

    —

  • Payout

    19.61%

  • DPS

    CN¥0.4

  • DPS Growth 3Yr

    57.7%

  • DPS Growth 5Yr

    43.56%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    4.62%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

21,987.6

32,897.5

54,583.2

80,607.9

128,998.1

136,110.9

Total Revenues % Chg.

34.4%

49.6%

65.9%

47.7%

60.0%

22.2%

Cost of Goods Sold, Total

17,745.0

23,761.7

41,513.2

64,598.0

110,256.8

112,938.7

Gross Profit

4,242.7

9,135.7

13,070.0

16,009.9

18,741.3

23,172.2

Selling General & Admin Expenses, Total

1,636.1

2,302.1

2,538.0

3,586.6

6,191.3

7,178.1

Provision for Bad Debts

60.6

69.7

100.0

53.8

303.4

117.8

R&D Expenses

185.3

292.9

489.9

830.3

1,261.3

2,096.0

Other Operating Expenses

117.2

178.4

281.9

418.0

656.3

957.5

Other Operating Expenses, Total

1,999.0

2,843.0

3,409.7

4,888.8

8,412.2

10,349.3

Operating Income

2,243.6

6,292.7

9,660.3

11,121.2

10,329.1

12,822.9

Interest Expense, Total

-408.9

-458.4

-386.1

-355.4

-474.7

-114.6

Interest And Investment Income

922.4

472.9

1,384.1

1,109.1

5,646.4

5,307.9

Net Interest Expenses

513.5

14.4

998.0

753.8

5,171.7

5,193.3

Currency Exchange Gains (Loss)

66.5

30.2

-314.2

-831.9

1,562.1

1,562.1

Other Non Operating Income (Expenses)

-53.1

-45.8

-23.1

37.2

20.6

320.3

EBT, Excl. Unusual Items

2,770.5

6,291.5

10,320.9

11,080.2

17,083.5

19,898.6

Gain (Loss) On Sale Of Investments

—

—

0.0

261.8

115.6

-8.6

Gain (Loss) On Sale Of Assets

-8.9

-70.2

-21.0

-377.4

-161.5

-239.6

Asset Writedown

-38.7

-139.0

-620.9

-1,005.8

-987.2

-3,259.1

Other Unusual Items

144.5

164.6

232.9

273.6

354.1

452.8

EBT, Incl. Unusual Items

2,867.4

6,246.9

9,911.9

10,232.4

16,404.6

16,844.0

Income Tax Expense

300.8

689.8

1,212.2

1,158.5

1,641.8

1,380.6

Earnings From Continuing Operations

2,566.6

5,557.2

8,699.7

9,073.8

14,762.8

15,463.4

Minority Interest

-8.7

-277.6

-147.3

12.1

48.7

65.8

Net Income

2,558.0

5,279.6

8,552.4

9,085.9

14,811.6

15,529.2

Net Income to Common Incl Extra Items

2,558.0

5,279.6

8,552.4

9,085.9

14,811.6

15,529.2

Net Income to Common Excl. Extra Items

2,558.0

5,279.6

8,552.4

9,085.9

14,811.6

15,529.2

Total Shares Outstanding

5,469.9

7,393.2

7,392.7

7,578.1

7,581.7

7,609.1

Weighted Avg. Shares Outstanding

6,684.0

7,039.4

7,391.2

7,509.0

7,595.7

7,613.4

Weighted Avg. Shares Outstanding Dil

6,684.0

7,039.4

7,436.8

7,509.0

7,595.7

7,613.4

EPS

0.4

0.8

1.2

1.2

2.0

2.0

EPS Diluted

0.4

0.8

1.2

1.2

2.0

2.0

EBITDA

3,310.4

7,646.5

11,702.5

13,998.3

13,574.7

16,344.9