Stock 902 HUANENG POWER INTERNATIONAL, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Huaneng Power International, Inc.

Equities

902

CNE1000006Z4

Independent Power Producers

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
4.9 HKD -2.00% Intraday chart for Huaneng Power International, Inc. -1.41% +18.36%
Apr. 24 Huaneng Power International's Q1 Profit Jumps 104% MT
Apr. 24 Huaneng Power International Shares Rise After Quarterly Profit Doubles DJ

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 77,900 60,443 126,540 98,880 102,481 124,918 - -
Enterprise Value (EV) 1 297,521 279,571 393,600 376,961 367,517 401,790 468,432 467,753
P/E ratio 352 x 59.5 x -5.24 x -5.01 x - 6.64 x 5.6 x 4.77 x
Yield 3.83% 7.56% - - - 7.14% 8.22% 9.58%
Capitalization / Revenue 0.45 x 0.36 x 0.62 x 0.4 x 0.4 x 0.49 x 0.48 x 0.47 x
EV / Revenue 1.71 x 1.65 x 1.92 x 1.53 x 1.44 x 1.58 x 1.81 x 1.78 x
EV / EBITDA 11.8 x 9.17 x 60.1 x 29.1 x 9.69 x 7.32 x 7.5 x 6.76 x
EV / FCF 47.3 x -453 x -10.7 x -48.6 x -26.8 x -25.2 x 82.5 x 30.2 x
FCF Yield 2.12% -0.22% -9.38% -2.06% -3.73% -3.97% 1.21% 3.31%
Price to Book 0.56 x 0.31 x 0.63 x 0.44 x - 0.58 x 0.54 x 0.47 x
Nbr of stocks (in thousands) 15,698,093 15,698,093 15,698,093 15,698,093 15,698,093 15,698,093 - -
Reference price 2 3.521 2.382 4.245 3.259 3.763 4.536 4.536 4.536
Announcement Date 3/31/20 3/23/21 3/22/22 3/21/23 3/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 173,485 169,439 204,605 246,725 254,397 253,712 259,423 263,487
EBITDA 1 25,139 30,480 6,549 12,937 37,936 54,869 62,430 69,213
EBIT 1 4,639 9,628 -14,802 -10,411 13,246 21,315 25,476 26,986
Operating Margin 2.67% 5.68% -7.23% -4.22% 5.21% 8.4% 9.82% 10.24%
Earnings before Tax (EBT) 1 4,813 8,814 -14,277 -9,703 13,002 19,779 22,978 25,734
Net income 1 1,686 4,565 -10,264 -7,387 8,446 13,151 14,649 16,571
Net margin 0.97% 2.69% -5.02% -2.99% 3.32% 5.18% 5.65% 6.29%
EPS 2 0.0100 0.0400 -0.8100 -0.6500 - 0.6826 0.8100 0.9518
Free Cash Flow 1 6,293 -617.6 -36,937 -7,758 -13,721 -15,958 5,678 15,478
FCF margin 3.63% -0.36% -18.05% -3.14% -5.39% -6.29% 2.19% 5.87%
FCF Conversion (EBITDA) 25.03% - - - - - 9.09% 22.36%
FCF Conversion (Net income) 373.15% - - - - - 38.76% 93.41%
Dividend per Share 2 0.1350 0.1800 - - - 0.3238 0.3729 0.4347
Announcement Date 3/31/20 3/23/21 3/22/22 3/21/23 3/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 90,406 - - - - 116,869 - - - - - 65,289 63,075 65,367 62,289 66,929 64,659 68,256 63,543
EBITDA 13,074 - - - - - - - - - - - - - - - - - -
EBIT 1,901 - - - - -346 - - - - - - - - - - - - -
Operating Margin 2.1% - - - - -0.3% - - - - - - - - - - - - -
Earnings before Tax (EBT) -2,622 - - - - - - - - - - - - - - - - - -
Net income -2,675 5,733 - -956.3 - - - - 2,250 4,058 6,308 6,255 - - - - - - -
Net margin -2.96% - - - - - - - - - - 9.58% - - - - - - -
EPS 2 - - -0.7600 -0.0900 -0.1500 - -0.0900 -0.3000 - - - - - 0.2500 0.4900 0.7500 -0.8600 0.2900 0.5300
Dividend per Share - - - - - - - - - - - - - - - - - - -
Announcement Date 3/31/20 8/18/20 3/22/22 4/26/22 7/26/22 7/26/22 10/25/22 3/21/23 4/25/23 7/25/23 7/25/23 10/24/23 3/19/24 4/23/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 233,012 219,128 267,060 278,081 265,036 276,872 343,514 342,834
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 6.805 x 7.189 x 40.78 x 21.49 x 6.986 x 5.046 x 5.502 x 4.953 x
Free Cash Flow 1 5,293 -618 -36,937 -7,758 -13,721 -15,959 5,678 15,478
ROE (net income / shareholders' equity) 2.17% 3.81% -9.05% -18.5% 11.3% 11% 10.6% 10.7%
ROA (Net income/ Total Assets) 2.87% 1.07% -1.24% -1.58% 1.59% 2.22% 2.23% 2.35%
Assets 1 26,702 426,635 827,771 466,300 531,268 591,813 657,909 705,529
Book Value Per Share 2 6.280 7.760 6.700 7.370 - 7.890 8.470 9.720
Cash Flow per Share 2 - 2.680 -2.390 2.070 - 3.190 3.290 3.620
Capex 1 31,496 42,213 42,969 40,278 59,218 58,587 58,257 43,835
Capex / Sales 18.1% 24.91% 21% 16.32% 23.28% 23.09% 22.46% 16.64%
Announcement Date 3/31/20 3/23/21 3/22/22 3/21/23 3/19/24 - - -
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 Huaneng Power International, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
4.536 CNY
Average target price
5.217 CNY
Spread / Average Target
+15.02%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Fossil Fuel IPPs

1st Jan change Capi.
HUANENG POWER INTERNATIONAL, INC. Stock Huaneng Power International, Inc.
+18.36% 17.24B
GULF ENERGY DEVELOPMENT Stock Gulf Energy Development
-10.11% 12.67B
JSW ENERGY LIMITED Stock JSW Energy Limited
+46.81% 12.56B
ZHEJIANG ZHENENG ELECTRIC POWER CO., LTD. Stock Zhejiang Zheneng Electric Power Co., Ltd.
+36.88% 11.68B
SHAANXI ENERGY INVESTMENT CO., LTD. Stock Shaanxi Energy Investment Co., Ltd.
+20.23% 5.32B
ABOITIZ POWER CORPORATION Stock Aboitiz Power Corporation
-1.85% 4.63B
JIANGSU GUOXIN CORP. LTD. Stock Jiangsu Guoxin Corp. Ltd.
+26.33% 4.33B
GLOBAL POWER SYNERGY Stock Global Power Synergy
-1.55% 3.64B
GUANGDONG ELECTRIC POWER DEVELOPMENT CO., LTD. Stock Guangdong Electric Power Development Co., Ltd.
+9.41% 3.5B
BEIJING JINGNENG POWER CO., LTD. Stock Beijing Jingneng Power Co., Ltd.
+15.54% 3.16B
Fossil Fuel IPPs
  1. Stock Market
  2. Equities
  3. 902 Stock
  4. Financials Huaneng Power International, Inc.