EVE Energy Co., Ltd. (300014)

Basic

  • Market Cap

    CN¥84.96B

  • EV

    CN¥98.24B

  • Shares Out

    2,042.78M

  • Revenue

    CN¥47.55B

  • Employees

    27,427

Margins

  • Gross

    16.59%

  • EBITDA

    10.88%

  • Operating

    8.48%

  • Pre-Tax

    10.33%

  • Net

    8.98%

  • FCF

    -2.25%

Returns (5Yr Avg)

  • ROA

    2.54%

  • ROE

    17.11%

  • ROCE

    6.37%

  • ROIC

    6.13%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥65.7

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥23.57

  • Earnings (Dil)

    CN¥2.1

  • FCF

    -CN¥0.53

  • Book Value

    CN¥16.37

Growth (CAGR)

  • Rev 3Yr

    87.84%

  • Rev 5Yr

    64.03%

  • Rev 10Yr

    48.56%

  • Dil EPS 3Yr

    43.95%

  • Dil EPS 5Yr

    49.68%

  • Dil EPS 10Yr

    36.91%

  • Rev Fwd 2Yr

    43.06%

  • EBITDA Fwd 2Yr

    39.06%

  • EPS Fwd 2Yr

    31.09%

  • EPS LT Growth Est

    28.48%

Dividends

  • Yield

    —

  • Payout

    7.56%

  • DPS

    CN¥0.16

  • DPS Growth 3Yr

    21.37%

  • DPS Growth 5Yr

    24.92%

  • DPS Growth 10Yr

    28.34%

  • DPS Growth Fwd 2Yr

    62.26%

Select a metric from the list below to chart it

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

Revenues

4,351.2

6,411.6

8,161.8

16,883.3

36,196.3

47,441.8

Other Revenues, Total

0.0

0.0

—

16.5

107.7

107.7

Total Revenues

4,351.2

6,411.6

8,161.8

16,899.8

36,303.9

47,549.5

Total Revenues % Chg.

45.9%

47.4%

27.3%

107.1%

114.8%

59.9%

Cost of Goods Sold, Total

3,351.7

4,613.5

5,844.9

13,372.0

30,523.6

39,659.1

Gross Profit

999.5

1,798.2

2,316.9

3,527.8

5,780.4

7,890.4

Selling General & Admin Expenses, Total

298.7

356.3

486.3

927.6

1,935.1

2,256.2

Provision for Bad Debts

72.3

89.2

82.0

172.2

209.2

118.6

R&D Expenses

303.5

444.9

664.2

1,275.3

2,112.6

2,622.4

Other Operating Expenses

18.7

46.5

39.1

59.1

112.0

-1,137.8

Other Operating Expenses, Total

693.1

937.0

1,271.6

2,434.3

4,368.8

3,859.3

Operating Income

306.3

861.2

1,045.3

1,093.5

1,411.5

4,031.1

Interest Expense, Total

-97.5

-116.5

-65.0

-130.3

-392.2

-126.4

Interest And Investment Income

367.3

853.3

863.1

1,809.1

1,315.5

847.4

Net Interest Expenses

269.8

736.8

798.1

1,678.8

923.3

721.0

Currency Exchange Gains (Loss)

8.1

14.6

-4.1

-43.0

193.5

193.5

Other Non Operating Income (Expenses)

-6.7

-6.3

-17.0

-9.9

-23.6

-441.4

EBT, Excl. Unusual Items

577.6

1,606.3

1,822.3

2,719.4

2,504.7

4,504.2

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

4.7

9.1

-13.4

-33.9

Gain (Loss) On Sale Of Assets

-1.1

-0.5

-4.6

-6.0

-6.5

5.0

Asset Writedown

-0.4

-6.1

-9.2

-38.2

-16.0

-163.4

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

29.5

26.5

104.8

357.0

1,029.3

601.6

EBT, Incl. Unusual Items

605.6

1,626.2

1,918.0

3,041.4

3,498.1

4,913.5

Income Tax Expense

22.6

77.4

236.7

-108.1

-173.8

19.0

Earnings From Continuing Operations

582.9

1,548.8

1,681.3

3,149.5

3,671.9

4,894.5

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-12.2

-26.8

-29.3

-243.7

-162.9

-626.7

Net Income

570.7

1,522.0

1,652.0

2,905.8

3,509.0

4,267.8

Net Income to Common Incl Extra Items

570.7

1,522.0

1,652.0

2,905.8

3,509.0

4,267.8

Net Income to Common Excl. Extra Items

570.7

1,522.0

1,652.0

2,905.8

3,509.0

4,267.8

Total Shares Outstanding

1,625.5

1,842.2

1,888.9

1,898.3

2,038.8

2,054.6

Weighted Avg. Shares Outstanding

1,619.0

1,769.8

1,856.2

1,886.9

1,907.0

2,017.0

Weighted Avg. Shares Outstanding Dil

1,619.0

1,769.8

1,856.2

1,886.9

1,917.5

2,036.7

EPS

0.4

0.9

0.9

1.5

1.8

2.1

EPS Diluted

0.4

0.9

0.9

1.5

1.8

2.1

EBITDA

544.5

1,169.3

1,567.3

1,882.8

2,402.8

5,173.8