Stock 1071 HUADIAN POWER INTERNATIONAL CORPORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Huadian Power International Corporation Limited

Equities

1071

CNE1000003D8

Independent Power Producers

Delayed Hong Kong S.E.
Other stock markets
 04:08:06 2024-04-30 am EDT 		5-day change 1st Jan Change
4.28 HKD +3.63% Intraday chart for Huadian Power International Corporation Limited +0.23% +23.34%
Apr. 26 Huadian Power International Corporation Limited Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 18 Huadian Power International Corporation Limited Announces Operating Results for the First Quarter Ended 31 March 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 34,429 30,501 48,381 52,761 49,217 64,332 - -
Enterprise Value (EV) 1 140,304 130,936 158,665 171,561 161,309 165,594 159,477 153,450
P/E ratio 9.18 x 4.99 x -6.25 x -30.3 x 8.93 x 6.54 x 6.05 x 6.44 x
Yield 5.52% 15.2% 9.02% 7.01% 4.76% 6.87% 7.41% 6.96%
Capitalization / Revenue 0.37 x 0.34 x 0.46 x 0.49 x 0.42 x 0.56 x 0.53 x 0.54 x
EV / Revenue 1.5 x 1.46 x 1.52 x 1.6 x 1.38 x 1.43 x 1.33 x 1.28 x
EV / EBITDA 8.16 x 7.25 x 64.8 x 20.7 x 10.1 x 9.4 x 8.72 x 8.09 x
EV / FCF 21.8 x 19.9 x -6.47 x -248 x 55.7 x 18.9 x 40.5 x 17.7 x
FCF Yield 4.59% 5.04% -15.4% -0.4% 1.8% 5.3% 2.47% 5.66%
Price to Book 0.42 x 0.22 x 0.43 x 0.4 x 0.45 x 0.59 x 0.57 x 0.53 x
Nbr of stocks (in thousands) 9,862,977 9,862,977 9,869,858 9,869,858 10,227,561 10,227,561 - -
Reference price 2 2.645 1.641 2.770 2.853 3.154 3.961 3.961 3.961
Announcement Date 3/25/20 3/5/21 3/25/22 3/29/23 3/27/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 93,654 89,382 104,422 107,059 117,176 115,518 120,311 119,630
EBITDA 1 17,191 18,049 2,448 8,280 15,977 17,615 18,293 18,973
EBIT 1 5,493 6,765 -8,549 -1,336 5,703 8,101 10,422 7,278
Operating Margin 5.87% 7.57% -8.19% -1.25% 4.87% 7.01% 8.66% 6.08%
Earnings before Tax (EBT) 1 5,537 7,044 -8,426 -1,150 5,810 8,838 11,081 8,907
Net income 1 3,407 4,179 -4,965 99.81 4,522 6,495 7,336 6,227
Net margin 3.64% 4.68% -4.76% 0.09% 3.86% 5.62% 6.1% 5.2%
EPS 2 0.2880 0.3290 -0.4430 -0.0940 0.3530 0.6055 0.6543 0.6152
Free Cash Flow 1 6,439 6,594 -24,511 -692.1 2,897 8,776 3,941 8,689
FCF margin 6.88% 7.38% -23.47% -0.65% 2.47% 7.6% 3.28% 7.26%
FCF Conversion (EBITDA) 37.46% 36.54% - - 18.13% 49.82% 21.54% 45.8%
FCF Conversion (Net income) 189% 157.78% - - 64.07% 135.11% 53.72% 139.54%
Dividend per Share 2 0.1460 0.2500 0.2500 0.2000 0.1500 0.2720 0.2936 0.2756
Announcement Date 3/25/20 3/5/21 3/25/22 3/29/23 3/27/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2022 Q1 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 48,490 28,816 - 27,471 31,275 26,451 30,952 28,190 32,094 27,143 33,362 28,660
EBITDA 10,191 - - - - - - - - - - -
EBIT 3,918 - - - - - - - - - - -
Operating Margin 8.08% - - - - - - - - - - -
Earnings before Tax (EBT) 2,749 - - - - - - - - - - -
Net income 1,747 616.7 1,134 - 1,917 - - - - - - -
Net margin 3.6% 2.14% - - 6.13% - - - - - - -
EPS - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 3/25/20 4/29/22 4/28/23 8/30/23 10/30/23 3/27/24 4/26/24 - - - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 106,330 100,435 110,284 118,800 112,092 101,262 95,146 89,118
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.306 x 5.565 x 45.06 x 14.35 x 7.016 x 5.749 x 5.201 x 4.739 x
Free Cash Flow 1 6,439 6,594 -24,511 -692 2,897 8,776 3,941 8,689
ROE (net income / shareholders' equity) 5.85% 7.03% -7.29% -2.12% 9.34% 10.4% 10.9% 10.5%
ROA (Net income/ Total Assets) 1.47% 1.8% -2.15% - 2.03% 2.51% 2.76% 2.8%
Assets 1 229,825 232,191 230,807 - 223,150 258,556 266,167 222,647
Book Value Per Share 2 6.350 7.420 6.450 7.140 7.080 6.680 6.960 7.500
Cash Flow per Share 2 1.580 2.060 -1.090 - - 1.820 2.030 1.880
Capex 1 14,938 18,654 12,875 10,347 10,354 10,250 9,099 8,595
Capex / Sales 16.28% 20.87% 12.33% 9.66% 8.84% 8.87% 7.56% 7.18%
Announcement Date 3/25/20 3/5/21 3/25/22 3/29/23 3/27/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Huadian Power International Corporation Limited

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
3.961 CNY
Average target price
4.282 CNY
Spread / Average Target
+8.12%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Independent Power Producers

1st Jan change Capi.
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED Stock Huadian Power International Corporation Limited
+23.34% 8.89B
NTPC LTD Stock NTPC Ltd
+16.73% 42.19B
ADANI POWER LIMITED Stock Adani Power Limited
+16.62% 28.3B
SDIC POWER HOLDINGS CO., LTD Stock SDIC Power Holdings Co., Ltd
+21.62% 16.51B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED Stock China Resources Power Holdings Company Limited
+24.68% 11.99B
DATANG INTERNATIONAL POWER GENERATION CO., LTD. Stock Datang International Power Generation Co., Ltd.
+26.02% 6.38B
TALEN ENERGY CORPORATION Stock Talen Energy Corporation
+56.25% 5.88B
HUBEI ENERGY GROUP CO., LTD. Stock Hubei Energy Group Co., Ltd.
+36.17% 5.19B
NLC INDIA LIMITED Stock NLC India Limited
-4.32% 4.03B
GLOW ENERGY PUBLIC COMPANY LIMITED Stock Glow Energy Public Company Limited
0.00% 3.72B
Other Independent Power Producers
  1. Stock Market
  2. Equities
  3. 1071 Stock
  4. Financials Huadian Power International Corporation Limited