Valuation China Resources Power Holdings Company Limited
Equities
836
HK0836012952
Independent Power Producers
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.96 HKD | -1.21% |
|
-0.28% | +3.76% |
| Jan. 16 | China Resources Power says December net generation up 6.6% to 21.9 million MWh | RE |
| Dec. 19 | China Resources Power says Liu Xiusheng resigns as executive director | RE |
Company Valuation: China Resources Power Holdings Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 40,167 | 125,553 | 76,775 | 75,235 | 97,743 | 94,119 | 94,119 | - |
| Change | - | 212.57% | -38.85% | -2.01% | 29.92% | -3.71% | 0% | - |
| Enterprise Value (EV) 1 | 138,473 | 246,114 | 200,759 | 230,344 | 282,275 | 305,850 | 319,393 | 317,342 |
| Change | - | 77.73% | -18.43% | 14.74% | 22.55% | 8.35% | 4.43% | -0.64% |
| P/E ratio | 5.28x | 79.1x | 10.9x | 6.83x | 6.36x | 6.52x | 6.15x | 5.7x |
| PBR | 0.47x | 1.27x | 0.93x | 0.89x | 0.92x | 0.83x | 0.76x | 0.71x |
| PEG | - | -1x | 0x | 0.1x | 0.2x | -1.08x | 1.03x | 0.73x |
| Capitalization / Revenue | 0.58x | 1.4x | 0.74x | 0.73x | 0.93x | 0.89x | 0.83x | 0.8x |
| EV / Revenue | 1.99x | 2.74x | 1.94x | 2.23x | 2.68x | 2.89x | 2.83x | 2.7x |
| EV / EBITDA | 5.37x | 12.3x | 7.17x | 7x | 7.84x | 7.24x | 6.89x | 6.44x |
| EV / EBIT | 9.83x | 44.9x | 14.8x | 12.7x | 12.2x | 12.9x | 12.5x | 11.5x |
| EV / FCF | -14.1x | -13.9x | -23.9x | -23.2x | -17.6x | -20.9x | -125x | -117x |
| FCF Yield | -7.1% | -7.2% | -4.19% | -4.3% | -5.67% | -4.78% | -0.8% | -0.85% |
| Dividend per Share 2 | 0.631 | 0.295 | 0.586 | 1.415 | 1.19 | 1.112 | 1.174 | 1.276 |
| Rate of return | 7.56% | 1.13% | 3.67% | 9.05% | 6.3% | 6.12% | 6.46% | 7.02% |
| EPS 2 | 1.58 | 0.33 | 1.46 | 2.29 | 2.97 | 2.79 | 2.957 | 3.188 |
| Distribution rate | 39.9% | 89.4% | 40.1% | 61.8% | 40.1% | 39.9% | 39.7% | 40% |
| Net sales 1 | 69,551 | 89,800 | 103,305 | 103,334 | 105,284 | 105,760 | 112,840 | 117,586 |
| EBITDA 1 | 25,806 | 20,077 | 27,981 | 32,919 | 36,008 | 42,228 | 46,324 | 49,275 |
| EBIT 1 | 14,093 | 5,479 | 13,551 | 18,198 | 23,225 | 23,638 | 25,483 | 27,494 |
| Net income 1 | 7,583 | 1,593 | 7,042 | 11,003 | 14,388 | 14,178 | 14,996 | 16,239 |
| Net Debt 1 | 98,306 | 120,562 | 123,984 | 155,109 | 184,532 | 211,731 | 225,274 | 223,223 |
| Reference price 2 | 8.35 | 26.10 | 15.96 | 15.64 | 18.88 | 18.18 | 18.18 | 18.18 |
| Nbr of stocks (in thousands) | 4,810,444 | 4,810,444 | 4,810,444 | 4,810,444 | 5,177,058 | 5,177,058 | 5,177,058 | - |
| Announcement Date | 3/18/21 | 3/16/22 | 3/22/23 | 3/20/24 | 3/20/25 | - | - | - |
1HKD in Million2HKD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.52x | 2.89x | 7.24x | 6.12% | 12.07B | |
| 15.93x | 2.93x | 11.06x | 2.63% | 36.25B | |
| 22.37x | 5.45x | 14.67x | - | 29.67B | |
| 83.68x | 9.66x | 23.96x | -.--% | 17.35B | |
| 14.42x | 4.85x | 9.57x | 4% | 15.27B | |
| 8.62x | 1.36x | 7.61x | 4.91% | 8.02B | |
| 30.44x | 4.29x | 9.83x | 4.61% | 6.57B | |
| 12.51x | - | - | - | 4.7B | |
| 7.85x | 0.57x | 4.61x | 4.37% | 3.96B | |
| Average | 22.48x | 4.00x | 11.07x | 3.81% | 14.87B | |
| Weighted average by Cap. | 25.03x | 4.54x | 12.62x | 3.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 836 Stock
- Valuation China Resources Power Holdings Company Limited
Select your edition
All financial news and data tailored to specific country editions
