Ming Yang Smart Energy Group Limited

SSE

601615

Stock

Yield per half year: -0.1871%
Dividend yield: 0%
Sector: Industrials

Reporting Ming Yang Smart Energy Group Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥										38.33
Выручка, млрд ¥	6.52	5.3	6.9	10.49	22.46	27.16	30.75	28.12	27.16	27.16	27.13	3.87
Чистая прибыль, млрд ¥	0.4212	0.3694	0.426	0.7126	1.37	3.1	3.44	0.3767	0.3461	0.3461	1.73	-24.06
EV, млрд ¥			1.56						30.19	30.19	15.88	339.92
EBIT, млрд ¥	0.6661	0.3362	0.4615	0.6948	1.95	3.01					1.29	55.02
EBITDA, млрд ¥		0.8943	0.9476	1.39	2.43	4.79	4.88	1.95		4.88	3.09	7.00
OIBDA, млрд ¥					3.13	4.92	4.96				4.34	16.59
Баланс стоимость, млрд ¥	3.6	4.19	4.45	6.72	14.76	18.39	28.11	27.42	26.24	26.24	22.98	12.20
FCF, млрд ¥		-0.4689	-1.45	3.42	0.3247	-1.99	-8.81	-10.2	-8.05	-8.05	-5.7451	-290.05
Операционный денежный поток, млрд ¥	0.0914	1.3	0.2763	5.76	3.63	5.4	-0.7959	-2.59	-2.4	-2.4	0.6488	-192.06
Операционная прибыль, млрд ¥	0.604	0.2934	0.4651	0.7963	2.08	3.23	3.52	0.3854	0.1968	0.1968	1.88	-37.60
Операционные расходы, млрд ¥	5.92	5	6.44	9.7	20.38	23.92	27.23	27.74	26.96	26.96	25.25	5.76
CAPEX, млрд ¥	0.8016	1.76	1.73	2.34	3.31	7.39	8.01	7.61	5.65	5.65	6.39	11.29

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Выручка, млрд ¥									9.08	2.72	7.84	10.4	6.9	5.08	6.72	8.44	6.92	7.7	6.97	8.67
Чистая прибыль, млрд ¥									-0.1104	-0.2263	0.8804	0.5737	-0.8554	0.3042	0.3565	0.1479	-0.4624	0.3021	0.1297	-0.14
EV, млрд ¥											38.84	35.05		24.74	26.72	26.81	30.19	28.58	27.41	2.93
EBIT, млрд ¥	0.651	0.3318	0.8871	0.7934	0.9978	1.29	0.9193	0.5393		-0.2302	0.6384								0.6314	-13.12
EBITDA, млрд ¥		0.4342	0.8512	1.53	1.11	1.76	1.06	1.36	-0.3038	-0.1717	1.03								0.5949	-0.57
Баланс стоимость, млрд ¥									28.11	27.9	28.09	28.55	27.42	27.12	26.88	27.03	26.24	26.56	26.77	-0.42
FCF, млрд ¥									2.46	-3.89	-3.25	-1.52	-1.55	-4.23	-3.42	-2.06	1.66	-2.94	-2.1980	-7.02
Операционный денежный поток, млрд ¥		-1.54	1.71	2.37	2.86	-4.06	1.65	-2.8	-1.76	-1.76	-1.57								-1.2480	-199.01
Операционная прибыль, млрд ¥									0.6642	-0.1371	0.7784	0.4774	-0.74	0.4068	0.4303	-0.2172	-0.4231	0.3835	0.1161	-1.17
Операционные расходы, млрд ¥									8.42	2.86	7.06	9.92	7.64	4.67	6.29	8.66	7.34	7.32	6.86	9.41
CAPEX, млрд ¥									2.12	2.12	1.67	2.54	1.28	2.56	0.5335	1.98	0.5714	0.7613	1.28	-21.54

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥	3.15	2.83	3.31	10.77	16.33	14.07	11.16	12.96	14.58	14.58	13.82	-2.24
Short Term Investments ¥							0.2002	0.0013	0.0012	0.0012	0.0676	-81.83
Total Receivables ¥	6.25	5.07	6.56	6.24	3.71	5.86	10.77	14.14	13.78	13.78	9.65	30.01
Total Current Assets ¥	11.87	9.79	11.66	22.58	33.13	37.63	35.46	43.36	50.13	50.13	39.94	8.64
Чистые активы, млрд ¥	2.13	5.12	6.22	7.08	10.77	11.29	35.46	37.27		35.46	20.37	39.40
Активы, млрд ¥	18.19	19.22	22.33	34.7	51.63	61.49	68.94	83.86	86.79	86.79	70.54	10.95
Short Term Debt ¥	1.4	1.45	1.29	1.37	0.149	0.0985	0.2595	0.8635	1.58	1.58	0.5901	60.36
Long Term Debt ¥	1.61	4.25	5.92	7.71	4.38	4.7	6.64	11.48	13.94	13.94	8.23	26.05
Задолженность, млрд ¥	14.34	14.8	17.44	27.6	36.54	43	40.58	55.41	59.53	59.53	47.01	10.25
Чистый долг, млрд ¥		1.39	1.56	-1.69	-11.8	-9.27	-4.26	-0.6158	0.935	0.935	-5.0022	-160.23
Долг, млрд ¥	3.01	5.7	7.2	9.08	4.53	4.8	6.9	12.34	15.52	15.52	8.82	27.93
Interest income ¥	0.0216	0.0512	0.0236	0.0493	0.1821	0.2033	0.1916	0.2357			0.1724	36.74
Расходы на обслуживание долга ¥			0.213	0.2055	0.3929	0.3348	0.0197	0.2286	0.3789	0.3789	0.2710	-0.72
Чист. проц. доходы, млрд ¥	-0.118	-0.1969	-0.254	-0.2636	-0.3706	-0.2877	0.0673	-0.1776		0.2357	-0.2064	-7.59
Goodwill ¥	0.0394	0.1292	0.1184	0.0791	0.0791	0.0791	0.0693	0.0686			0.0750	-2.81
Себестоимость, млрд ¥	4.83	3.89	5.17	8.12	18.29	21.34	24.6	25.75	24.96	24.96	22.99	6.42
Товарно материальные запасы ¥	2.24	1.72	1.44	2.81	8.47	9.6	8.02	9.67	13.54	13.54	9.86	9.84

	2019Q3	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд ¥										11.16	9.68	9.44	10.27	12.96	12.93	11.68	11.18	14.58	13.28	12.73	0.54
Short Term Investments ¥								0.2337		0.2002			0.0501	0.0013	0.0012	0.0011	0.0012	0.0012	1.51	0.3029	316.83
Total Receivables ¥										10.77	13.52	14.99	15.12	13.92	14.08	14.24	15.6	13.78	14.53	14.45	0.63
Total Current Assets ¥										35.46	37.27	41.09	45.79	43.36	44.22	44.25	46.61	50.13	51.62	47.37	3.14
Чистые активы, млрд ¥			12.21	14.52	14.78	11.29	11.72	12.84	13.11	35.46	17.46	17.3								19.23	6.14
Активы, млрд ¥										68.94	71.26	75.11	80.94	83.86	84.85	85.12	82.92	86.79	88.32	85.60	0.80
Short Term Debt ¥										0.2595	1.08	1.38	1.31	0.8635	1.55	1.24	1.15	1.58	3.31	1.77	16.39
Long Term Debt ¥										6.64	7.99	9.29	9.98	11.48	14.04	15.15	12.31	13.94	13.83	13.85	-0.30
Задолженность, млрд ¥										40.57	43.11	46.76	52.09	55.41	56.38	57.02	54.68	59.53	60.67	57.66	1.48
Чистый долг, млрд ¥												1.23	1.02	-0.6158	2.66	4.71	2.27	0.935	3.87	2.89	7.79
Долг, млрд ¥	7.78	9.08										10.67	11.29	12.34	15.59	16.39	13.45	15.52	17.15	15.62	1.93
Interest income ¥					0.0716	0.0001	0.0492	0.0286	0.0527	0.0611	0.0483	0.1631	-0.2818	0.4028						0.0787	45.82
Расходы на обслуживание долга ¥										0.2086	0.0745	0.0447	0.135	0.0255	0.0992	0.0751	0.2063	0.0017	0.1346	0.1034	6.29
Чист. проц. доходы, млрд ¥						-0.1578	-0.0454	-0.0724	0.2457	-0.2913	-0.0814	-0.0108	0.022	-0.1597	0.0597					-0.0340	-193.99
Goodwill ¥					0.0791	0.0791	0.0791	0.0791	0.0693	0.0693	0.0693	0.0693	0.0693	0.0686						0.0692	-0.20
Себестоимость, млрд ¥										7.97	2.36	6.26	9.03	7.09	4.22	5.56	7.57	7.8	6.69	6.37	9.65
Товарно материальные запасы ¥										8.02	10.14	12.2	12.61	9.67	10.08	10.8	10.97	13.54	14.29	11.94	7.23

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.3859	0.5165	0.7327	2.68	1.52	0.1658	0.1524		0.1524	1.05	-26.95
Цена акции ао		12.3	18.98	26.1	25.26	12.54	12.61	10.67	10.67	17.44	-16.38
Число акций ао, млн	1103.82	1379.72	1875.38	1956.33	2272.09	2271.76	2271.59		2271.59	2129.43	3.91
FCF/акцию	-1.31	2.48	0.1732	-1.02	-3.88	-4.49	-3.54		-3.54	-2.5514	-282.85

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					-0.06	-0.06	0.3875	0.2525	-0.3765	0.1339	0.1569	0.0651	-0.2036	0.133		0.0571	-0.13
Цена акции ао	29.22	24.64	25.03	29.1	26.1	25.31	19.03	16.42	13.77						10.67	17.04	-15.87
FCF/акцию					1.08	-1.71	-1.43	-0.6672	-0.6829	-1.86	-1.5	-0.9087	0.732	-1.29		-0.9653	-7.06

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	11.7	8.81	9.57	10.6	9.31	16.86	14.81	1.36	1.29		1.29	7.44	8.73	-32.65
ROA, %	2.32	1.92	1.91	2.05	2.66	5.04	5.28	0.4931	0.4056		0.4056	3.51	2.78	-31.35
ROIC, %	7.95	5.26	5.71	6.89	9.27	16.02	12.36	3.84					9.68	-11.03
ROS, %		6.97	6.17	6.79	6.12	11.42	11.2	1.34	1.27	1.34	1.27	7.74	5.31	-34.85
ROCE, %	17.28	7.6	9.44	9.8	12.95	16.28				0	0	-1.45	11.21	16.46
Ebit margin, %				6.62	8.7	11.08				0	0		8.80	18.73
Рентаб EBITDA, %		16.88	13.73	13.27	10.83	17.63	15.89	7.39		17.52	17.52	12.44	13.85	10.10
Чистая рентаб, %	6.46	6.97	6.17	6.79	6.12	11.42	11.2	1.34	1.27		1.27	7.74	6.27	-26.99
Operation Margin, %		5.54	6.74	7.59	9.24	11.91	11.44	1.37	0.7245	1.36	0.7245	10.57	5.36	-35.21

	2019Q3	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %											-0.3926	-0.811	3.22	2.04	-3.05	1.09	1.29	0.5415	-1.71	1.13		7.44	0.4683	0.72
ROA, %											-0.1601	-0.3175	1.2	0.7352	-1.04	0.3606	0.4194	0.176	-0.5449	0.345		3.51	0.1512	-0.88
ROIC, %	2.38	1.66											4.24	1.47	-1.96	0.9258	1.09	2.45	-0.8666	0.9467			0.9092	0.45
ROS, %												-8.32	11.23	5.52	-12.39	5.99	5.3	1.75	-6.68	3.92	1.34	7.74	1.13	-24.04
ROCE, %			4.32	2.06	5.33	4.5	5.4	5.87	4.08	1.91		-0.8177	1.54									-1.45	2.52	-23.48
Ebit margin, %													8.14										8.14	0.00
Рентаб EBITDA, %					12.5	20.98	12.72	24.7	14.95	18.28	-3.34	-6.31	13.08								17.52	12.44	7.85	-0.85
Чистая рентаб, %											-1.21	-8.32	11.23	5.52	-12.39	5.99	5.3	1.75	-6.68	3.92		7.74	2.06	-8.13
Operation Margin, %												-5.04	9.93	4.59	-10.72	8.01	6.4	-2.57	-6.11	4.98	1.36	10.57	0.8120	-26.64

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			23.85	25.9	16.47	16.83	71.76	84.53		84.53	155.50	43.10	26.69
P/BV			2.4	2.36	2.76	2.04	0.9501	1.07		1.07	2.93	1.84	-14.63
P/S			1.62	1.59	1.88	1.89	0.9612	1.08		1.08	1.86	1.48	-7.44
P/FCF							-4.35	-3.76	-3.76	-3.76	-8.24	-3.9567	-4.74
E/P							0.09	0.0097	0.0097	0.0097	0.06	0.0365	-52.41
EV/EBIT								0	0	0
EV/EBITDA		1.65								19.78	10.29	1.65	0.00
EV/S							1.25	1.11	1.38	1.11	1.98	1.25	3.35
EV/FCF								-3.75	-3.77	-3.75	-8.34	-3.7600	0.27
Debt/EBITDA	6.37	7.6	6.52	1.86	1	1.41	1.87	1.87	1.87	1.87	10.62	1.60	13.34
Netdebt/Ebitda	1.55	1.65	-1.22	-4.85	-1.94	-0.8719	0	0	0	0	-1.29	-1.4464	-188.02
Debt/Ratio	0.2966	0.3225	0.2617	0.0877	0.078	0.1001	0.1472	0.1788	0.1086	0.1788	0.18	0.1225	6.84
Debt/Equity	1.36	1.62	1.35	0.3068	0.2608	0.2454	0.4501	0.5915	1.95	0.5915	3.98	0.6996	49.54
Debt/Net Income	15.43	16.91	12.74	3.3	1.55	2	32.77	44.84	24.46	44.84	-5.22	21.12	73.63
PEG									-596.48	-596.48		-596.4800	0.00
Бета							3.14	2.18	-1.73	-1.73	-0.46	1.20	-181.98
Индекс Альтмана							1.23	0.9417	0.9417	0.9417	5.18	1.04	-8.52

	2019Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E		10.5	14.57	11.85			22.64	30.46		24.46	58.09	-524.22		71.84		155.50	-67.8740	18.72
P/BV					2.04	1.8	1.33	1.18	0.9501	0.7755	0.7833	0.8687	1.07	0.8938		2.93	0.8783	2.88
P/S					1.82	1.88	1.39	1.13	0.9705	0.7309	0.7566	0.9041	1.08	0.8297		1.86	0.8603	2.57
P/FCF															-3.76	-8.24	-3.7600	0.00
E/P															0.0097	0.06	0.0097	0.00
EV/EBIT							60.83										60.83	0.00
EV/EBITDA							20.36									10.29	20.36	0.00
EV/S							4.95	3.37		4.88	3.98	3.18	4.36	3.71	1.38	1.98	3.32	-19.09
EV/FCF							-11.96	-23.12		-5.85	-7.82	-12.99	18.16	-9.72	-3.77	-8.34	-3.2280	-13.58
Debt/EBITDA							10.41								1.87	10.62	6.14	-57.62
Netdebt/Ebitda							1.2									-1.29	1.20	0.00
Debt/Ratio	0.2617						0.1421	0.1395	0.1472	0.1838	0.1926	0.1623	0.1788	0.1941	0.1086	0.18	0.1673	-10.83
Debt/Equity	1.35						0.3798	0.3955	0.4501	0.5751	0.6098	0.4977	0.5915	0.6456	1.95	3.98	0.8589	26.17
Debt/Net Income	45.64						12.12	19.68	-14.43	51.27	45.98	91	-33.56	56.76	24.46	-5.22	36.93	-11.86
PEG															-596.48		-596.4800	0.00
Бета														-0.2409	-1.73	-0.46	-0.9854	167.98
Индекс Альтмана														0.9417	0.9417	5.18	0.9417	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.1039	0.1508	0.2394	0.3759	0.5369	0.4136	0.8809	1.15			0.5942		0.6715	25.06
Дивиденд				0.058	0.078	0.1057	0.2212	0.3041			0		0.1534	39.29
Див доход, ао, %				0.4892	0.5593	0.4919	1.08	3.17			0	0.14	1.16	45.32
Дивиденды / прибыль, %	24.68	40.83	56.21	52.76	39.07	13.34	17.85	233.83	332.47		332.47	84.27	127.31	53.46
Dividend Coverage Ratio										0.6268	0.6268		0.6268	0.00

	2019Q3	2020Q2	2021Q2	2022Q2	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд					0.0324	0.0324	0.7637	0.0103	0.0745	0.0912	0.1165	0.8425	0.1005	0.1117			0.2525	4.14
Дивиденд	0.058	0.078	0.1057	0.2212			0.3041										0.1534	39.29
Див доход, ао, %	0.5139	0.6796	0.6593	0.8836			1.6									0.14	0.8673	25.50
Дивиденды / прибыль, %					-29.34	-14.31	86.75	1.79	-8.71	29.99	32.67	569.84	-21.74	36.98		84.27	129.55	4.28
Dividend Coverage Ratio															0.6268		0.6268	0.00

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	14.72	27.2	26.05	27.06	20.79	20.79	7.15
Персонал, чел				11 475	11 475		0.00

	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
CAPEX/Выручка, %	50.49	7.94	23.46	8.25	9.88	-27.84

	CAGR 5