Valuation China Three Gorges Renewables (Group) Co.,Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-10-14			5-day change	1st Jan Change
3.550 ^CNY	0.00%		+0.85%	-13.20%

10-13	China Three Gorges Renewables' Q3 Power Generation Rises 9.3%	MT
08-28	China Three Gorges Renewables H1 Profit Down 68%, Revenue Slides 9%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	214,568	161,700	125,082	125,068	116,923	101,486	-	-
Change	-	-24.64%	-22.65%	-0.01%	-6.51%	-13.2%	-	-
Enterprise Value (EV) ¹	214,568	275,859	125,082	302,573	312,253	288,648	289,685	286,341
Change	-	28.56%	-54.66%	141.9%	3.2%	-7.56%	0.36%	-1.15%
P/E	33.1x	22.6x	17.4x	20.5x	31.5x	50.3x	22.6x	21x
PBR	3.12x	2.1x	1.52x	1.44x	1.32x	1.11x	1.05x	1.03x
PEG	-	2.2x	54.4x	-1.4x	-0.8x	-1.1x	0x	2.8x
Capitalization / Revenue	13.8x	6.79x	4.72x	4.21x	4.12x	4.03x	3.19x	3.08x
EV / Revenue	13.8x	11.6x	4.72x	10.2x	11x	11.5x	9.11x	8.68x
EV / EBITDA	14.6x	16.1x	5.54x	15x	16.7x	13.2x	10.6x	9.41x
EV / EBIT	31.7x	29.9x	13.9x	35.5x	61.5x	48.1x	39.8x	41.9x
EV / FCF	-10.2x	-25.4x	-4.78x	-25.3x	-28.1x	162x	133x	177x
FCF Yield	-9.83%	-3.93%	-20.9%	-3.96%	-3.56%	0.62%	0.75%	0.56%
Dividend per Share ²	0.0212	0.076	0.078	0.067	0.041	0.0221	0.0402	0.0545
Rate of return	0.28%	1.35%	1.78%	1.53%	1%	0.62%	1.13%	1.54%
EPS ²	0.2271	0.2501	0.2509	0.2135	0.1298	0.0706	0.1571	0.1689
Distribution rate	9.34%	30.4%	31.1%	31.4%	31.6%	31.3%	25.6%	32.3%
Net sales ¹	15,500	23,812	26,485	29,717	28,399	25,175	31,790	32,974
EBITDA ¹	14,689	17,094	22,575	20,148	18,720	21,792	27,249	30,426
EBIT ¹	6,769	9,217	8,991	8,525	5,078	6,006	7,283	6,840
Net income ¹	5,634	7,155	7,181	6,111	3,714	2,020	4,744	5,103
Net Debt ¹	-	114,159	-	177,505	195,329	187,162	188,199	184,855
Reference price ²	7.510	5.650	4.370	4.370	4.090	3.550	3.550	3.550
Nbr of stocks (in thousands)	28,571,000	28,619,530	28,622,959	28,619,739	28,587,650	28,587,650	-	-
Announcement Date	3/10/22	2/7/23	1/19/24	4/29/25	3/31/26	-	-	-

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.($)
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	50.28x	11.47x	13.25x	0.62%	15.16B
GE VERNOVA INC.	32.97x	5.51x	40.24x	0.2%	267B
NEXTERA ENERGY	19.43x	8.68x	15.14x	3.18%	163B
IBERDROLA, S.A.	20.85x	4.3x	11.83x	3.38%	157B
CHINA YANGTZE POWER CO., LTD.	19.73x	11.09x	14.48x	3.55%	107B
CONSTELLATION ENERGY CORPORATION	23.62x	3.52x	14.3x	0.58%	105B
SOUTHERN COMPANY	19.79x	5.8x	12.73x	3.45%	101B
ENEL S.P.A.	12.33x	1.83x	6.5x	5.73%	100B
DUKE ENERGY CORPORATION	17.49x	5.49x	11.03x	3.69%	92.15B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.53x	5.16x	12.48x	3.06%	68.4B
Average	23.60x	6.29x	15.20x	2.74%	117.56B
Weighted average by Cap.	22.78x	5.88x	18.83x	2.57%