Trina Solar Co., Ltd

SSE

688599

Stock

Yield per half year: -48.22%
Dividend yield: 0%
Sector: Technology

Reporting Trina Solar Co., Ltd

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥										79.1
Выручка, млрд ¥	22.59	26.16	25.05	23.32	29.42	44.48	85.05	113.41	80.28	80.28	70.53	22.23
Чистая прибыль, млрд ¥	0.4791	0.5424	0.5579	0.6406	1.23	1.8	3.68	5.53	-3.44	-3.44	1.76	-222.84
EV, млрд ¥			4.57	3.63	48.23	169.88		59.23	58.42	58.42	67.88	74.31
EBIT, млрд ¥	2.21	1.51	1.37	1.17	1.86	2.09					1.60	6.72
EBITDA, млрд ¥		2.67	2.32	2.17	2.98	4.09	6.81	6.31		6.81	4.47	23.80
Баланс стоимость, млрд ¥	8.54	10.77	11.35	11.96	15.08	17.11	26.34	31.53	26.38	26.38	23.29	11.83
FCF, млрд ¥		-0.5497	2.53	1.39	-1.73	-5.39	1.13	-0.1897	-5.28	-5.28	-2.2919	25.00
Операционный денежный поток, млрд ¥	0.4341	1.04	4.08	5.24	3	1.1	9.24	24	8.01	8.01	9.07	21.70
Операционная прибыль, млрд ¥	1.7	1.8	1.55	1.39	2.2	2.56	5.64	9.79	-0.218	-0.218	3.99	-162.98
Операционные расходы, млрд ¥	20.89	24.36	23.5	21.94	27.22	41.92	79.41	103.62	80.5	80.5	66.53	24.22
CAPEX, млрд ¥	1.4	1.59	1.55	3.86	4.73	6.49	8.11	15.73	13.29	13.29	9.67	22.95

	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 ¥									26.85	21.32	28.06	31.74	32.27	18.26	24.71	20.18	17.13	14.34	18.92	-4.72
Чистая прибыль, млрд ¥									1.28	1.77	1.77	1.54	0.4543	0.5157	0.0105	-1.37	-2.6	-1.32	-0.9528	-220.68
EV, млрд ¥						132.79				118.6	97.23	71.38	62.28	66.88	55.67	54.82	58.42	57.93	58.74	-2.83
EBIT, млрд ¥	0.5958	0.3483	0.6009	0.6868	0.45	1.01	1.01	1.85		1.79	2.25								1.58	17.37
EBITDA, млрд ¥		0.5165	0.7162	0.704	0.9656	0.8564	1.02	1.31	1.44	2.54	2.38								1.74	18.47
Баланс стоимость, млрд ¥									26.34	28.63	29.99	31.37	31.52	32.04	30.7	29.02	26.38	25.2	28.67	-4.69
FCF, млрд ¥									2.38	-5.18	0.3579	2.26	7.6	-8.95	0.454	1.88	1.34	-3.06	-1.6672	-19.32
Операционный денежный поток, млрд ¥		-1.47	1.6	-0.4293	1.4	0.7724	0.7724	2.41	3.7	3.7	3.7								2.86	36.80
Операционная прибыль, млрд ¥									1.6	1.88	2.68	3.18	2.05	0.9093	1.22	-0.1693	-2.18	-0.8634	-0.2167	-198.97
Операционные расходы, млрд ¥									25.26	19.44	25.38	28.56	30.22	17.35	23.49	20.35	19.31	15.2	19.14	-2.61
CAPEX, млрд ¥									3.34	3.34	3.34	5.19	6.14	4.56	3.78	2.11	2.83	2.23	3.10	-13.33

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥		7.93	4.43	4.36	5.83	9.43	10.69	19.14	24.35	22.5	22.5	17.22	19.00
Short Term Investments ¥		0.0995	0.0056	0.0042	1.73	0.9147	0.4299	0.0894	0.028	0.0289	0.0289	0.2982	-49.89
Total Receivables ¥		4.35	7.91	7.34	7.48	4.23	8.17	13.21	18.09	15.7	15.7	11.88	29.99
Total Current Assets ¥		26.79	27.19	18.78	22.33	28.32	41.86	61.07	76.48	72.27	72.27	56.00	20.61
Чистые активы, млрд ¥	1.86		7.82	8.14	10.79	12.34	14.58	61.07	75.44		61.07	34.84	47.54
Активы, млрд ¥		36.92	35.22	28.55	36.49	45.59	63.54	89.98	120.35	123.93	123.93	88.68	22.14
Short Term Debt ¥				7.5	6.86	5.68	9	13.67	6.45	6.42	6.42	8.24	2.48
Long Term Debt ¥		3.42	3.26	1.43	2.6	4.11	7.95	3.57	19.84	32.44	32.44	13.58	51.16
Задолженность, млрд ¥		27.82	23.83	16.51	23.79	29.89	45.38	61.18	83.8	91.69	91.69	62.39	25.13
Чистый долг, млрд ¥			8.16	4.57	3.63	0.357	6.27	-1.9	1.94	16.36	16.36	4.61	114.89
Долг, млрд ¥					9.46	9.79	16.96	17.24	26.29	38.86	38.86	21.83	31.75
Interest income ¥		0.0127	0.0446	0.0357	0.081	0.0942	0.3636	0.256	0.5179			0.2625	44.93
Расходы на обслуживание долга ¥				0.5849	0.4433	0.4293	0.5354	0.6462	1.29	1.86	1.86	0.9522	34.08
Чист. проц. доходы, млрд ¥		-0.5943	-0.8386	-0.5902	-0.4203	-0.4046	-0.6083	-0.487	-0.8963		0.5179	-0.5633	16.35
Goodwill ¥		0.0061	0.0098	0.1529	0.1529	0.1604	0.1543	0.1543	0.1543			0.1552	0.18
Себестоимость, млрд ¥		18.29	21.68	21.22	19.27	24.72	38.19	73.63	96.39	72.58	72.58	61.10	24.04
Товарно материальные запасы ¥		11.67	11.92	5.4	5.61	7.12	12.75	18.71	23.4	22.34	22.34	16.86	25.70

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд ¥								19.14	22.7	25.12	27.03	24.35	23.78	23.94	26.2	22.5	22.02	23.69	-1.53
Short Term Investments ¥								0.0894	1.19	0.0408	0.0484	0.028	0.0413	0.0297	0.1307	0.0289	0.0182	0.0498	-15.12
Total Receivables ¥								13.21	22.13	24.79	20.38	18.09	15.16	19.15	16.99	15.7	16.38	16.68	1.56
Total Current Assets ¥								61.07	75.44	82.05	88.5	76.46	82.8	86.31	81.78	72.27	73.45	79.32	-2.37
Чистые активы, млрд ¥	14.05	14.72	15.38	14.58	13.91	13.91	13.83	61.07	18.4	21.93								25.83	9.53
Активы, млрд ¥								89.98	107.86	117.17	128.03	120.31	132.63	140.73	135.53	123.93	124.33	131.43	-1.28
Short Term Debt ¥								13.67	16.56	16.38	17.6	9.5	10.3	9.96	9.21	6.42	7.75	8.73	-5.53
Long Term Debt ¥								3.57	13.39	14.68	16.82	19.84	27.07	32.62	34.72	32.44	32.98	31.97	4.03
Задолженность, млрд ¥								61.18	76.53	82.36	91.68	83.77	95.14	104.62	101.07	91.69	93.21	97.15	-0.41
Чистый долг, млрд ¥					4.33				7.24	5.94	7.39	4.99	13.6	18.64	17.73	16.36	18.7	17.01	6.58
Долг, млрд ¥										31.06	34.42	29.34	37.37	42.58	43.93	38.86	40.73	40.69	1.74
Interest income ¥			0.0362	0.2417	0.0299	0.0501	0.1061	0.4421	0.1577	0.1066	0.6266	0.8801						0.4426	14.76
Расходы на обслуживание долга ¥								0.165	0.2468	0.3125	0.3757	0.3567	0.3204	0.5369	0.4907	0.5087	0.3583	0.4430	2.26
Чист. проц. доходы, млрд ¥				-0.078	-0.2692	0.000416	-0.0606	-0.1576	-0.1617	0.3704	0.1097	-0.6585	0.0926					-0.0495	-189.45
Goodwill ¥			0.1604	0.1543	0.1543	0.1543	0.1543	0.1543	0.1543	0.1543	0.1543	0.1543						0.1543	0.00
Себестоимость, млрд ¥								23.26	17.49	23.54	26.44	27.94	15.7	21.47	18.27	17.3	13.39	17.23	-3.13
Товарно материальные запасы ¥								18.71	23.98	26.38	26.92	23.4	29.9	30	26.41	22.34	24.44	26.62	-3.95

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.3174	0.3644	0.5944	0.8701	1.7	2.54	-1.58		-1.58	0.8249	-221.59
Цена акции ао			23.15	78.9	63.76	28.53	19.3	13.1	13.1	40.72	-30.17
Число акций ао, млн	1757.83	1757.83	2068.03	2073.67	2169.33	2173.56	2179.37		2179.37	2132.79	1.05
FCF/акцию	1.44	0.7882	-0.8387	-2.6	0.5204	-0.0873	-2.42		-2.42	-1.0851	23.61

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					0.5879	0.59	0.8154	0.7071	0.209	0.2366	0.0048	-0.6299	-1.19	-0.6055		-0.4368	-220.68
Цена акции ао	71.42	66.8	57.65	73.04	64.02	62.26	45.19	34.68	28.35						13.1	36.72	-26.78
FCF/акцию					1.09	-2.39	0.1647	1.04	3.5	-4.11	0.2083	0.8614	0.6159	-1.41		-0.7669	-19.26

	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, %	5.61	5.04	4.91	5.36	8.15	10.54	16.94	19.1	-11.89		-11.89	4.48	8.57	-207.85
ROA, %	1.3	1.54	1.95	1.76	2.7	2.84	4.8	5.26	-2.82		-2.82	2.62	2.56	-200.87
ROIC, %				5.68	8.44	7.94	12.42	14.14					9.72	20.01
ROS, %		2.07	2.23	2.75	4.18	4.06	4.33	4.87	-4.29	-4.29	-4.29	-1.17	0.9360	-201.11
ROCE, %	24.29	13.26	11.36	9.25	11.86	11.48				0	0	0.00	11.44	-2.84
Ebit margin, %				5.04	6.33	4.69				0	0		5.35	-2.37
Рентаб EBITDA, %		10.2	9.27	9.3	10.13	9.19	8.01	6.93		8.48	8.48	7.77	8.55	-3.49
Чистая рентаб, %	2.12	2.07	2.23	2.75	4.18	4.06	4.33	4.87	-4.29		-4.29	-1.17	2.63	-200.52
Operation Margin, %		6.89	6.2	5.94	7.47	5.75	6.63	8.63	-0.2716	-0.2716	-0.2716	1.11	4.09	-154.31

	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, %									4.85	6.17	6.69	5.45	1.53	1.67	0.0334	-4.41	-8.6	-4.6		4.48	-3.1813	-222.46
ROA, %									1.42	1.64	1.58	1.25	0.3658	0.4078	0.0077	-0.9938	-2	-1.06		2.62	-0.7277	-221.05
ROIC, %											5.05	2.68	1.09	1.15	2.28	-1.14	-3.73	-1.35			-0.5580	-203.26
ROS, %										8.29	6.31	4.84	1.41	2.83	0.0423	-6.8	-15.15	-9.21	-4.29	-1.17	-7.0815	-351.90
ROCE, %	3.79	2.19	3.73	4.02	2.48	4.43	4.16	7.27		5.73	5.39									0.00	5.40	4.00
Ebit margin, %											8.01										8.01	0.00
Рентаб EBITDA, %			6.14	6.36	7.31	5.61	4.99	5.82	5.38	11.9	8.49								8.48	7.77	8.01	7.82
Чистая рентаб, %									4.76	8.29	6.31	4.84	1.41	2.83	0.0423	-6.8	-15.15	-9.21		-1.17	-5.6575	-226.62
Operation Margin, %										8.83	9.56	10.02	6.35	4.98	4.94	-0.8389	-12.71	-6.02	-0.2716	1.11	-2.9801	-155.98

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E				38.95	90.68	35.54	10.37			10.36	132.25	43.88	-28.17
P/BV				3.05	9.01	4.54	1.57	1.3		1.3	5.22	3.89	-15.68
P/S				1.63	3.68	1.54	0.5052	0.5239		0.5239	14.22	1.58	-20.31
P/FCF							70.07	-416.87	-14.98	-14.98	205.37	-120.5933	-159.79
E/P							0.0465	0.0699	-0.0435	-0.0435	0.01	0.0243	-197.80
EV/EBIT			3.09	25.9	81.44			0	0	0		36.81	197.60
EV/EBITDA		1.97	1.67	16.19	41.56		15.7			13.5	12.74	15.42	51.46
EV/S			0.1558	1.64	3.82		0.5223	0.7277	0.7277	0.7277	17.15	1.49	-15.00
EV/FCF			2.62	-27.81	-31.49		-312.18	-11.07	-11.07	-11.07	190.99	-78.7240	-16.83
Debt/EBITDA			4.36	3.28	4.15	2.53	4.57	4.57	5.71	5.71	1.60	4.31	6.59
Netdebt/Ebitda	3.06	1.97	1.67	0.1198	1.53	-0.2787	1.06	0.7326	2.4	2.4	-0.27	1.09	9.42
Debt/Ratio			0.2592	0.2146	0.2668	0.1917	0.2185	0.3136	0.3136	0.3136	0.10	0.2608	3.29
Debt/Equity			0.7912	0.6489	0.9909	0.6547	0.834	1.47	2.84	2.84	0.91	1.36	23.44
Debt/Net Income			14.77	7.96	9.4	4.68	4.76	-11.29	-11.29	-11.29	13.65	-0.7480	-203.73
PEG									1.84	1.84		1.84	0.00
Бета							3.81	2.62	-1.92	-1.92	-0.16	1.50	-179.58
Индекс Альтмана							7.2	9.2	3.69	3.69	6.94	6.70	-19.97

	2020Q3	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
P/E							59.1	61.59	48.12	35.5	22.67	15.33	10.07	10.36	12.42	14.68					132.25	12.57	-0.86
P/BV										4.55	3.56	2.62	1.76	1.57	1.42	1.03	1.08	1.3	1.26		5.22	1.22	-2.36
P/S										1.54	1.22	0.9238	0.5923	0.5053	0.4819	0.3456	0.3884	0.5239	0.5137		14.22	0.4507	1.29
P/FCF																				-14.98	205.37	-14.9800	0.00
E/P																				-0.0435	0.01	-0.0435	0.00
EV/EBIT												43.26										43.26	0.00
EV/EBITDA							40.96				18.79	12.67									12.74	24.14	-32.37
EV/S												3.46	2.25	1.93	3.66	2.25	2.72	3.41	4.04	0.7277	17.15	2.63	-20.21
EV/FCF												271.68	31.58	8.2	-7.47	122.62	29.2	43.52	-18.92	-11.07	190.99	33.07	-161.82
Debt/EBITDA												13.04								5.71	1.60	9.38	-33.83
Netdebt/Ebitda	6.39	0.6603	4.8	3.94	8.49	6.49	5.06				2.85	2.49								2.4	-0.27	3.86	-18.04
Debt/Ratio												0.2651	0.2688	0.2439	0.2818	0.3026	0.3241	0.3136	0.3276	0.3136	0.10	0.3163	0.72
Debt/Equity												1.04	1.1	0.9307	1.17	1.39	1.51	1.47	1.62	2.84	0.91	1.77	15.36
Debt/Net Income												17.53	22.39	64.58	72.46	4069.44	-32	-14.97	-30.86	-11.29	13.65	796.06	-130.81
PEG																				1.84		1.84	0.00
Бета																			-0.9895	-1.92	-0.16	-1.4547	39.30
Индекс Альтмана																			9.2	3.69	6.94	6.44	-36.67

Dividends

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.5073	4.18	0.5689	0.5439	0.5764	0.8692	1.73	2.65		0.9177		1.27	37.26
Дивиденд					0.1	0.18	0.23	0.478		0		0.2470	47.86
Див доход, ао, %					0.5608	0.4536	0.6372	1.81		0	0.18	0.8654	34.03
Дивиденды / прибыль, %	105.89	771.38	101.97	84.91	46.89	48.17	24.44	31.34		31.32	169.50	47.15	-18.07
Dividend Coverage Ratio									-3.75	-3.75		-3.7500	0.00

	2020Q3	2021Q2	2022Q2	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд				0.252	0.252	1.31	0.2243	0.2102	0.281	1.66	0.5405	0.1658	0.4316			0.6158	8.96
Дивиденд	0.1	0.18	0.23			0.478										0.2470	47.86
Див доход, ао, %	0.6044	0.9471	0.399			1.06									0.18	0.7526	15.08
Дивиденды / прибыль, %				19.73	14.26	73.89	14.6	46.27	54.49	15895.78	-39.37	-6.38	-32.71		169.50	3174.36	-190.30
Dividend Coverage Ratio														-3.75		-3.7500	0.00

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual

	2023	CAGR 5
Персонал, чел	23 077	0.00

	CAGR 5

	CAGR 5