Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  SHANGHAI STOCK EXCHANGE  >  SDIC Power Holdings CO., LTD.    600886   CNE000000JM2

SDIC POWER HOLDINGS CO., LTD.

(600886)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 29 271 31 645 41 011 42 745 42 161 43 181
EBITDA 14 570 14 145 16 881 23 145 24 136 25 055
Operating profit (EBIT) 8 487 7 555 9 684 11 087 11 944 12 135
Pre-Tax Profit (EBT) 8 917 7 514 9 729 10 980 11 572 11 740
Net income 3 916 3 232 4 364 4 924 5 177 5 290
P/E ratio 11,6x 15,4x 12,9x 11,3x 10,7x 10,5x
EPS ( CNY ) 0,58 0,48 0,63 0,72 0,76 0,78
Dividend per Share ( CNY ) 0,20 0,17 0,23 0,26 0,26 0,27
Yield 3,03% 2,27% 2,80% 3,18% 3,19% 3,30%
Reference price ( CNY ) 6,670 7,340 8,050 8,160 8,160 8,160
Announcement Date 04/14/2017
04:15pm
03/26/2018
05:32pm
03/28/2019
07:16pm
- - -
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 118 790 125 480 127 784 129 006 127 420 125 458
Finance - - - - - -
Operating income (EBITDA) 14 570 14 145 16 881 23 145 24 136 25 055
Leverage
(Debt/EBITDA)
8,15x 8,87x 7,57x 5,57x 5,28x 5,01x
Capital Expenditure 17 309 11 644 10 224 12 584 12 682 14 485
Free Cash Flow (FCF) 1 757 6 497 8 994 14 860 15 147 15 695
Book Value Per Share (BVPS) ( CNY ) 4,23 4,50 4,97 5,81 6,29 6,81
Cash Flow per Share ( CNY ) 2,81 2,67 2,83 3,78 2,85 4,17
Announcement Date 04/14/2017
04:15pm
03/26/2018
05:32pm
03/28/2019
07:16pm
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 55 374 M CNY -
Entreprise Value (EV) 184 380 M CNY 182 794 M CNY
Valuation 2019e 2020e
P/E ratio (Price / EPS) 11,3x 10,7x
Capitalization / Revenue 1,30x 1,31x
EV / Revenue 4,31x 4,37x
EV / EBITDA 7,97x 7,64x
Yield (DPS / Price) 3,18% 3,19%
Price to book (Price / BVPS) 1,41x 1,30x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 25,9% 28,3%
Operating Leverage (Delta EBIT / Delta Sales) 3,43x -
Net Margin (Net Profit / Revenue) 11,5% 12,3%
ROA (Net Profit / Asset) 2,72% 2,73%
ROE (Net Profit / Equities) 12,5% 12,1%
Rate of Dividend 35,9% 34,2%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   29,4% 30,1%
Cash Flow / Sales 60,0% 45,8%
Capital Intensity (Assets / Sales) 4,23x 4,50x
Financial Leverage (Net Debt / EBITDA) 5,57x 5,28x
EPS & Dividend