Stock S4A SESAN4A HYDROPOWER
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sesan4A Hydropower

Equities

S4A

VN000000S4A5

Independent Power Producers

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
40,000 VND +2.56% Intraday chart for Sesan4A Hydropower +2.56% +19.05%
Apr. 26 Sesan4A Hydropower Joint Stock Company Approves 3rd Cash Dividend in 2023, Payable on May 30, 2024 CI
Apr. 12 Sesan4A Hydropower Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,160,500 1,202,700 1,160,500 1,223,800 1,455,900 1,417,920
Enterprise Value (EV) 1 1,757,344 1,701,460 1,595,705 1,502,732 1,616,210 1,582,759
P/E ratio 8.84 x 10.6 x 13.5 x 8.7 x 8.4 x 10.3 x
Yield 10.9% 9.12% - 10.7% 5.8% 8.93%
Capitalization / Revenue 3.77 x 4.67 x 4.98 x 4.29 x 4.72 x 4.95 x
EV / Revenue 5.72 x 6.61 x 6.84 x 5.27 x 5.24 x 5.53 x
EV / EBITDA 7.17 x 8.84 x 8.95 x 6.78 x 6.76 x 7.36 x
EV / FCF 15.2 x 14.7 x 13.6 x 7.81 x 9.9 x 11.1 x
FCF Yield 6.59% 6.81% 7.33% 12.8% 10.1% 8.99%
Price to Book 2.42 x 2.3 x 2.21 x 2.11 x 2.28 x 2.4 x
Nbr of stocks (in thousands) 42,200 42,200 42,200 42,200 42,200 42,200
Reference price 2 27,500 28,500 27,500 29,000 34,500 33,600
Announcement Date 3/27/19 3/9/20 3/11/21 3/23/22 3/7/23 2/28/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 307,492 257,412 233,264 285,017 308,145 286,397
EBITDA 1 245,242 192,488 178,326 221,508 239,132 215,010
EBIT 1 193,219 140,199 126,135 169,613 187,529 164,613
Operating Margin 62.84% 54.46% 54.07% 59.51% 60.86% 57.48%
Earnings before Tax (EBT) 1 138,390 123,375 90,611 148,980 186,785 145,234
Net income 1 131,299 113,462 85,928 140,614 173,374 137,405
Net margin 42.7% 44.08% 36.84% 49.34% 56.26% 47.98%
EPS 2 3,111 2,689 2,036 3,332 4,108 3,256
Free Cash Flow 1 115,772 115,953 117,015 192,293 163,182 142,252
FCF margin 37.65% 45.05% 50.16% 67.47% 52.96% 49.67%
FCF Conversion (EBITDA) 47.21% 60.24% 65.62% 86.81% 68.24% 66.16%
FCF Conversion (Net income) 88.17% 102.2% 136.18% 136.75% 94.12% 103.53%
Dividend per Share 2 3,000 2,600 - 3,100 2,000 3,000
Announcement Date 3/27/19 3/9/20 3/11/21 3/23/22 3/7/23 2/28/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 596,844 498,760 435,205 278,932 160,310 164,839
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.434 x 2.591 x 2.441 x 1.259 x 0.6704 x 0.7667 x
Free Cash Flow 1 115,772 115,953 117,015 192,293 163,182 142,252
ROE (net income / shareholders' equity) 26.1% 22.6% 16.4% 25.4% 28.4% 22.4%
ROA (Net income/ Total Assets) 10.2% 7.93% 7.49% 10.5% 11.7% 10.2%
Assets 1 1,282,505 1,430,163 1,146,804 1,333,175 1,481,435 1,343,173
Book Value Per Share 2 11,367 12,416 12,463 13,759 15,136 13,992
Cash Flow per Share 2 737.0 1,212 853.0 1,443 2,468 2,335
Capex 1 2,533 105 1,793 4,429 100 3,568
Capex / Sales 0.82% 0.04% 0.77% 1.55% 0.03% 1.25%
Announcement Date 3/27/19 3/9/20 3/11/21 3/23/22 3/7/23 2/28/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Renewable IPPs

1st Jan change Capi.
SESAN4A HYDROPOWER Stock Sesan4A Hydropower
+19.05% 66.63M
ADANI GREEN ENERGY LIMITED Stock Adani Green Energy Limited
+13.14% 34.31B
HUANENG LANCANG RIVER HYDROPOWER INC. Stock Huaneng Lancang River Hydropower Inc.
+9.85% 24.02B
EDP RENOVÁVEIS, S.A. Stock EDP Renováveis, S.A.
-29.28% 14.05B
ENGIE BRASIL ENERGIA S.A. Stock Engie Brasil Energia S.A.
-10.06% 6.33B
NEOEN Stock Neoen
-2.05% 4.82B
ERG S.P.A. Stock ERG S.p.A.
-11.23% 3.89B
NORTHLAND POWER INC. Stock Northland Power Inc.
-13.88% 3.83B
ENCAVIS AG Stock Encavis AG
+8.47% 2.91B
RENANTIS S.P.A Stock Renantis S.p.A
-.--% 2.89B
Renewable IPPs
  1. Stock Market
  2. Equities
  3. S4A Stock
  4. Financials Sesan4A Hydropower