Loading…
← CockpitCompetitor Analysis › 002667.SZ Willing New Energy Co., Ltd. Class AOpen in the cockpit ↗

Willing New Energy Co., Ltd. Class A002667.SZCompetitor analysis, valuation and peers

China · CNY·Industrials›Trucks/Construction/Farm Machinery
Momentum leader 99
Mkt cap
$1.08B
US dollars, full cap
Free float
68%
of shares outstanding
$/day
$62.0M
20-day average traded
Fwd P/E
n/m
no positive forecast
ROIC−WACC
-25.8 pp
WACC 10.2%
Hurdle
n/a
no reverse DCF
Close · CNYCN¥25.28
1D+2.6%
1W+16.0%
1M+14.9%
3M+137.4%
6M-19.9%
YTD+93.1%
1Y+122.1%
ATR %7.5%
52w lowhigh29.1% off high

What Willing New Energy does

Employees: 515

Willing New Energy at a glance

Size Willing New Energy (002667.SZ) is a China Industrials company (Trucks/Construction/Farm Machinery) with a market value of $1.08B, the 2161st largest of 4,839 China companies the cockpit tracks. Shares closed at CN¥25.28 on 6 Nov 2026.

Performance Over six months the shares fell 19.9%, against -20.1% for the median peer and -16.4% for the China market (cap-weighted) — 11th highest of 21 in its peer set.

Growth Revenue grew 49.4% over the last twelve months (peer median +9.8%); the operating margin is -44.0% (peer median 9.3%).

Valuation It trades at 16.3× enterprise value to sales against a peer median of 2.0× (most expensive of 21).

Capital Return on invested capital runs 25.8 points below its cost of capital (10.2% WACC).

Relative performance

25507510011 May 202611 Aug 20266 Nov 2026002667.SZ 80Peer median 80
Six months, rebased to 100: Willing New Energy against the median of its 20 peers (local-currency closes).

Willing New Energy financials

Reported figures in CNY; fiscal year ends 2025-12-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
RevenueCN¥507MCN¥318MCN¥528MCN¥1.14BCN¥1.18B
Revenue growth—-40%-54%-4%—
Gross profitCN¥226MCN¥45.8M-CN¥25.4MCN¥153MCN¥481M
EBITDA-CN¥115M-CN¥167M-CN¥273M-CN¥168MCN¥307M
Net income-CN¥435M-CN¥415M-CN¥308M-CN¥223MCN¥82.0M
Free cash flown/aCN¥6.35Mn/a-CN¥408M-CN¥389M
Capital expendituren/aCN¥29.1Mn/aCN¥396MCN¥427M
Total debtCN¥925MCN¥819MCN¥584MCN¥628MCN¥919M

Quarterly statements and history in the cockpit →

Willing New Energy competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-60%-40%-20%0%-20%-10%0%+10%LNNVOS6001696250NWG6395300486002651300440002097TITAGARH300159601890439260ASB603680GBXJWLALIG071970002667.SZ6-month return →1-month return →
Up and to the right = strong over both horizons. Willing New Energy is the large dot.

Fundamentals: revenue growth against valuation

-20%0%+20%+40%0×5×10×15×LNNVOS6001696250NWG6395300486002651300440TITAGARH300159601890439260603680GBXALIG071970002667.SZRevenue growth (TTM) →EV / Sales →
Further right = faster growth; higher = more expensive. The dashed lines are the peer medians. Willing New Energy is the large dot.

Willing New Energy competitors and peer comparison

How Willing New Energy compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

Willing New Energy against its 20 peers (data as of 6 Nov 2026)
Measure002667.SZPeer medianRank in peer set
1-month return+14.9%-5.4%highest of 21
6-month return-19.9%-20.1%11th highest of 21
Distance from 52-week high-29.1%-40.1%7th highest of 21
Revenue growth (TTM)+49.4%+9.8%2nd highest of 21
Operating margin-44.0%9.3%lowest of 21
EV / Sales16.3×2.0×most expensive of 21
ROIC minus cost of capital-25.8 pp-2.2 pplowest of 21

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginEV / SalesReq gDelivered g
Willing New Energy 002667.SZChina$1.08B-20%+49%-44%16.3×n/an/a
Lindsay LNNUnited States$1.08B-3%-6%11%1.6×6.0%+2.3%
Vossloh Aktiengesellschaft VOS.DEGermany$1.08B-31%+21%5%1.3×12.9%+9.1%
Taiyuan Heavy Industry 600169.SSChina$1.10B-8%+10%6%1.9×-3.8%+3.7%
Yamabiko 6250.TJapan$1.11B+8%+10%13%0.9×-2.2%+5.7%
Newag NWG.WAPoland$1.04B-16%+45%21%1.5×-4.3%+12.6%
TADANO 6395.TJapan$1.02B-8%+21%9%0.6×n/an/a
OMH SCIENCE 300486.SZChina$1.17B-30%+35%2%6.2×47.7%-0.3%
Chengdu Leejun Industrial 002651.SZChina$1.17B-20%+7%-6%8.0×15.0%-2.3%
Chengdu Yunda Technology 300440.SZChina$1.17B-1%+9%6%6.9×42.0%+8.7%
Sunward Intelligent Equipment 002097.SZChina$985M-38%+10%1%2.1×n/an/a
Titagarh Rail Systems TITAGARH.NSIndia$967M-20%-10%10%2.8×45.4%+15.9%
Xinjiang Machinery Research Institute 300159.SZChina$1.21B-28%+28%-40%8.4×n/an/a
Asian Star Anchor Chain 601890.SSChina$1.22B-23%+2%13%3.4×10.7%+13.5%
DAEHAN SHIPBUILDING 439260.KSSouth Korea$955M-62%+14%26%0.5×n/an/a
Austal ASB.AXAustralia$1.23B0%+11%-7%0.9×n/an/a
KTK 603680.SSChina$1.28B-24%-16%17%1.9×-6.0%+2.3%
Greenbrier Companies GBXUnited States$1.29B-18%-24%4%1.3×n/an/a
Jupiter Wagons JWL.NSIndia$896M-35%-12%10%2.7×n/an/a
Alimak ALIG.STSweden$1.31B+13%-2%15%2.4×8.5%+12.9%
HD-Hyundai Marine Engine 071970.KSSouth Korea$887M-66%+54%26%2.1×-9.8%+10.2%

Questions

Which companies are Willing New Energy's closest peers?
The cockpit's peer set: Lindsay (LNN), Vossloh Aktiengesellschaft (VOS.DE), Taiyuan Heavy Industry (600169.SS), Yamabiko (6250.T), Newag (NWG.WA), TADANO (6395.T), OMH SCIENCE (300486.SZ), Chengdu Leejun Industrial (002651.SZ).
Is Willing New Energy expensive compared with its peers?
On ev / sales it trades at 16.3× against a peer median of 2.0×, most expensive of 21 in its peer set.
How has Willing New Energy stock performed?
Over six months to 6 Nov 2026 the shares returned -19.9% against -20.1% for the median peer; over one year +122.1%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.