Valuation Huaneng Lancang River Hydropower Inc.

Stocks

End-of-day quote Shanghai S.E. 2026-09-04			5-day change	1st Jan Change
9.760 ^CNY	-0.61%		+2.09%	+7.49%

08-26	Lancang River Hydropower Completes 2.1 Billion Yuan Green Bond Issuance	MT
08-25	Huaneng Lancang River Hydropower's Attributable Profit Slides 5% in H1	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	181,839	-	-
Change	-	0.15%	30.76%	10.2%	-1.17%	7.49%	-	-
Enterprise Value (EV) ¹	198,464	198,507	263,421	286,103	282,926	267,401	285,146	280,424
Change	-	0.02%	32.7%	8.61%	-1.11%	-5.49%	6.64%	-1.66%
P/E	20.6x	18.9x	21.6x	21.6x	20.2x	20.6x	19.7x	19x
PBR	2.31x	2.17x	2.86x	2.33x	2.44x	2.09x	2.05x	1.96x
PEG	-	2.02x	1.5x	2.16x	8.89x	3.97x	4.26x	5.49x
Capitalization / Revenue	5.87x	5.62x	6.62x	6.88x	6.36x	6.69x	6.3x	6.11x
EV / Revenue	9.82x	9.39x	11.2x	11.5x	10.6x	9.84x	9.87x	9.42x
EV / EBITDA	15.4x	14.4x	17.3x	15.1x	13.9x	14x	14.3x	13x
EV / EBIT	27.7x	23.9x	27.9x	27.5x	26.1x	23.7x	22.8x	21.5x
EV / FCF	18.9x	22.8x	-247x	-101x	109x	303x	76.2x	47.9x
FCF Yield	5.28%	4.39%	-0.4%	-0.99%	0.92%	0.33%	1.31%	2.09%
Dividend per Share ²	0.17	0.175	0.18	0.2	0.205	0.22	0.2136	0.2075
Rate of return	2.58%	2.65%	2.09%	2.1%	2.26%	2.25%	2.19%	2.13%
EPS ²	0.32	0.35	0.4	0.44	0.45	0.4733	0.4952	0.5124
Distribution rate	53.1%	50%	45%	45.5%	45.6%	46.5%	43.1%	40.5%
Net sales ¹	20,202	21,142	23,461	24,882	26,595	27,188	28,879	29,764
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	8,862	9,221	9,555
Net Debt ¹	79,844	79,707	108,081	114,923	113,756	85,562	103,306	98,584
Reference price ²	6.590	6.600	8.630	9.510	9.080	9.760	9.760	9.760
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HUANENG LANCANG RIVER HYDROPOWER INC.	20.62x	9.84x	14.04x	2.25%	27.09B
ADANI GREEN ENERGY LIMITED	74.85x	18.63x	22.14x	-.--%	22.7B
EDP RENEWABLES, S.A.	27.37x	7.85x	10.05x	1.36%	16.18B
ENGIE BRASIL ENERGIA S.A.	12.91x	5.59x	9.37x	2.95%	8.33B
GCL ENERGY TECHNOLOGY CO.,LTD.	27.47x	-	-	1.4%	4.04B
Average	32.64x	10.48x	13.90x	1.59%	15.67B
Weighted average by Cap.	37.26x	11.62x	15.12x	1.44%