Valuation Chongqing Three Gorges Water Conservancy and Electric Power Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-01-12			5-day change	1st Jan Change
6.580 ^CNY	+0.77%		+1.86%	+0.61%

25-10-27	Three Gorges Water Conservancy and Electric Power Q3 net profit up 96.3% Y/Y	RE
25-10-27	Chongqing Three Gorges Water Conservancy and Electric Power Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	16,100	22,296	16,387	14,398	13,233	12,457	12,457	-
Change	-	38.48%	-26.5%	-12.14%	-8.09%	-5.87%	0%	-
Enterprise Value (EV)	16,100	22,296	16,387	14,398	13,233	12,457	12,457	12,457
Change	-	38.48%	-26.5%	-12.14%	-8.09%	-5.87%	0%	0%
P/E ratio	20.5x	25.9x	34.3x	27.9x	43.7x	43.9x	16.2x	19.4x
PBR	1.58x	2.04x	1.48x	1.29x	1.21x	1.13x	1.04x	1.06x
PEG	-	2.65x	-0.8x	3.49x	-1.1x	-7.02x	0x	-1.2x
Capitalization / Revenue	3.06x	2.19x	1.48x	1.29x	1.28x	1.17x	0.9x	1.07x
EV / Revenue	0x	0x	0x	0x	0x	1.17x	0.9x	1.07x
EV / EBITDA	0x	-	0x	0x	0x	9.25x	6.73x	6.38x
EV / EBIT	0x	0x	0x	0x	0x	34.9x	13x	15.5x
EV / FCF	-	-	0x	-0x	-0x	-9.74x	-13.1x	-
FCF Yield	-	-	1.14%	-3.92%	-6.43%	-10.3%	-7.64%	-
Dividend per Share ²	0.1	-	0.15	0.15	0.04	0.17	0.2	-
Rate of return	1.19%	-	1.75%	1.99%	0.57%	2.58%	3.04%	-
EPS ²	0.41	0.45	0.25	0.27	0.16	0.15	0.405	0.34
Distribution rate	24.4%	-	60%	55.6%	25%	113%	49.4%	-
Net sales ¹	5,256	10,177	11,093	11,177	10,322	10,603	13,902	11,616
EBITDA ¹	1,123	-	1,204	1,260	1,099	1,347	1,850	1,954
EBIT ¹	716.5	1,288	494.1	625	357.3	357	956	804
Net income ¹	619.9	865.1	476.2	515.7	309.7	286	779	643
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	8.420	11.660	8.570	7.530	6.990	6.580	6.580	6.580
Nbr of stocks (in thousands)	1,912,143	1,912,143	1,912,143	1,912,143	1,893,191	1,893,191	1,893,191	-
Announcement Date	3/25/21	4/11/22	4/19/23	4/24/24	4/24/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHONGQING THREE GORGES WATER CONSERVANCY AND ELECTRIC POWER CO., LTD.	43.87x	-	-	2.58%	1.79B
CHINA YANGTZE POWER CO., LTD.	19.6x	10.94x	14.16x	3.61%	96.15B
AXIA ENERGIA S.A.	17.86x	4.73x	8.94x	6.82%	26.97B
BROOKFIELD RENEWABLE PARTNERS L.P.	-28.59x	6.9x	16.89x	5.42%	17.84B
SICHUAN CHUANTOU ENERGY CO.LTD	14.26x	47.15x	14.7x	2.96%	9.79B
NHPC LIMITED	20.41x	9.71x	16.05x	2.48%	9.23B
GUANGXI GUIGUAN ELECTRIC POWERCO.,LTD.	20.94x	-	-	2.85%	9.11B
MERIDIAN ENERGY LIMITED	40.9x	3.36x	15.3x	4.12%	8.45B
CHINA SOUTHERN POWER GRID ENERGY STORAGE CO., LTD.	28.78x	-	-	1.14%	6.04B
Average	19.78x	13.80x	14.34x	3.55%	20.6B
Weighted average by Cap.	16.04x	11.18x	13.80x	4.05%