Valuation Huaneng Lancang River Hydropower Inc.

Stocks

End-of-day quote Shanghai S.E. 2026-09-29			5-day change	1st Jan Change
9.780 ^CNY	-0.91%		+1.66%	+7.71%

09-16	Lancang River Hydropower Issues 1.5 Billion Yuan Commercial Paper	MT
08-26	Lancang River Hydropower Completes 2.1 Billion Yuan Green Bond Issuance	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	118,620	118,800	155,340	171,180	169,170	184,262	-	-
Change	-	0.15%	30.76%	10.2%	-1.17%	8.92%	-	-
Enterprise Value (EV) ¹	198,464	198,507	263,421	286,103	282,926	290,351	287,568	282,846
Change	-	0.02%	32.7%	8.61%	-1.11%	2.62%	-0.96%	-1.64%
P/E	20.6x	18.9x	21.6x	21.6x	20.2x	20.9x	19.8x	19.1x
PBR	2.31x	2.17x	2.86x	2.33x	2.44x	2.09x	2.05x	1.97x
PEG	-	2.02x	1.5x	2.16x	8.89x	5.03x	3.73x	5.01x
Capitalization / Revenue	5.87x	5.62x	6.62x	6.88x	6.36x	6.71x	6.39x	6.19x
EV / Revenue	9.82x	9.39x	11.2x	11.5x	10.6x	10.6x	9.98x	9.51x
EV / EBITDA	15.4x	14.4x	17.3x	15.1x	13.9x	15.2x	14.4x	13.1x
EV / EBIT	27.7x	23.9x	27.9x	27.5x	26.1x	25.7x	23x	21.7x
EV / FCF	18.9x	22.8x	-247x	-101x	109x	329x	76.9x	48.3x
FCF Yield	5.28%	4.39%	-0.4%	-0.99%	0.92%	0.3%	1.3%	2.07%
Dividend per Share ²	0.17	0.175	0.18	0.2	0.205	0.2118	0.2136	0.2075
Rate of return	2.58%	2.65%	2.09%	2.1%	2.26%	2.17%	2.18%	2.12%
EPS ²	0.32	0.35	0.4	0.44	0.45	0.4687	0.4936	0.5124
Distribution rate	53.1%	50%	45%	45.5%	45.6%	45.2%	43.3%	40.5%
Net sales ¹	20,202	21,142	23,461	24,882	26,595	27,455	28,826	29,751
EBITDA ¹	12,911	13,833	15,270	18,955	20,405	19,047	19,953	21,580
EBIT ¹	7,177	8,317	9,426	10,387	10,826	11,293	12,492	13,021
Net income ¹	5,838	6,801	7,638	8,297	8,504	8,743	9,175	9,544
Net Debt ¹	79,844	79,707	108,081	114,923	113,756	106,089	103,306	98,584
Reference price ²	6.590	6.600	8.630	9.510	9.080	9.780	9.780	9.780
Nbr of stocks (in thousands)	18,000,000	18,000,000	18,000,000	18,000,000	18,631,094	18,631,094	-	-
Announcement Date	3/2/22	4/21/23	4/26/24	4/24/25	4/28/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HUANENG LANCANG RIVER HYDROPOWER INC.	20.87x	10.5x	15.14x	2.17%	27.15B
ADANI POWER LIMITED	29.89x	6.95x	18.79x	-.--%	39.45B
NTPC LTD	14.08x	2.76x	10.28x	2.96%	32.69B
CGN POWER CO., LTD.	12.43x	6.7x	13.94x	3.54%	29B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	21.87x	7.59x	12.55x	1.74%	26.92B
ADANI GREEN ENERGY LIMITED	72.48x	18.26x	21.7x	-.--%	21.63B
SDIC POWER HOLDINGS CO., LTD	16.02x	5.05x	10.02x	3.51%	18.07B
EDP RENEWABLES, S.A.	26.94x	7.68x	9.8x	1.4%	15.33B
Average	26.82x	8.19x	14.03x	1.91%	26.28B
Weighted average by Cap.	25.81x	7.86x	14.42x	1.85%