Valuation Sichuan Chuantou Energy Co.Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-03-13			5-day change	1st Jan Change
15.72 ^CNY	-3.26%		+2.54%	+13.09%

01-13	Sichuan Chuantou Energy's Power Output Rises 14% in 2025	MT
01-13	Sichuan Chuantou Energy's 2025 on-grid power generation up 13.9% Y/Y	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	44,242	55,077	54,396	67,448	84,087	76,629	76,629	-
Change	-	24.49%	-1.24%	23.99%	24.67%	-8.87%	0%	-
Enterprise Value (EV) ¹	53,225	66,937	68,277	82,833	99,887	93,996	94,122	94,182
Change	-	25.76%	2%	21.32%	20.59%	-5.9%	0.13%	0.06%
P/E ratio	14.1x	17.8x	15.4x	16.2x	18.6x	16x	14.6x	14.2x
PBR	1.54x	1.8x	1.64x	1.89x	2x	1.71x	1.59x	1.49x
PEG	-	-12.93x	1.2x	0.9x	-75.35x	2.86x	1.4x	6.71x
Capitalization / Revenue	42.5x	43.6x	38.4x	45.5x	52.3x	42.2x	40.9x	39.2x
EV / Revenue	51.2x	52.9x	48.2x	55.9x	62.1x	51.8x	50.2x	48.2x
EV / EBITDA	15.3x	19.3x	17.4x	17x	19.8x	16.1x	14.8x	14.2x
EV / EBIT	16.5x	21x	19x	18.2x	21.2x	18.8x	16.9x	16.6x
EV / FCF	-1,588x	-187x	-2,025x	-698x	-2,461x	-887x	325x	227x
FCF Yield	-0.06%	-0.54%	-0.05%	-0.14%	-0.04%	-0.11%	0.31%	0.44%
Dividend per Share ²	0.38	0.4	0.4	0.4	0.4	0.415	0.4658	0.4431
Rate of return	3.78%	3.2%	3.27%	2.65%	2.32%	2.64%	2.96%	2.82%
EPS ²	0.7118	0.702	0.7938	0.9317	0.9294	0.9814	1.08	1.103
Distribution rate	53.4%	57%	50.4%	42.9%	43%	42.3%	43.1%	40.2%
Net sales ¹	1,040	1,264	1,418	1,482	1,609	1,816	1,875	1,954
EBITDA ¹	3,482	3,464	3,920	4,863	5,041	5,822	6,380	6,615
EBIT ¹	3,221	3,182	3,599	4,543	4,701	5,013	5,558	5,690
Net income ¹	3,134	3,092	3,507	4,400	4,508	4,772	5,266	5,383
Net Debt ¹	8,983	11,860	13,882	15,385	15,800	17,367	17,493	17,553
Reference price ²	10.05	12.50	12.23	15.12	17.25	15.72	15.72	15.72
Nbr of stocks (in thousands)	4,402,144	4,406,152	4,447,712	4,460,822	4,874,607	4,874,607	4,874,607	-
Announcement Date	1/10/21	1/11/22	1/11/23	1/10/24	4/11/25	-	-	-

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.($)
SICHUAN CHUANTOU ENERGY CO.LTD	16.02x	51.77x	16.14x	2.64%	11.11B
CHINA YANGTZE POWER CO., LTD.	19.62x	10.95x	14.16x	3.6%	97.29B
AXIA ENERGIA S.A.	11.98x	4.23x	7.11x	8.31%	31.32B
BROOKFIELD RENEWABLE PARTNERS L.P.	-32.58x	7.94x	18.89x	5.2%	20.65B
GUANGXI GUIGUAN ELECTRIC POWERCO.,LTD.	25.9x	-	-	2.75%	11.25B
MERIDIAN ENERGY LIMITED	52.65x	3.75x	14.94x	4.23%	8.19B
NHPC LIMITED	21.84x	9.38x	17.34x	2.31%	8.14B
CHINA SOUTHERN POWER GRID ENERGY STORAGE CO., LTD.	34x	-	-	0.96%	7.22B
GRUPO ARGOS S.A.	30.31x	0.75x	2.79x	4.38%	2.73B
Average	19.97x	12.68x	13.05x	3.82%	21.99B
Weighted average by Cap.	15.25x	11.40x	13.61x	4.3%