Valuation Sichuan Xichang Electric Power Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-01-13			5-day change	1st Jan Change
14.09 ^CNY	+3.22%		+6.18%	+7.80%

06:03am	Sichuan Xichang Electric Power's Phase 2 of Power Project Begins Operations	MT
25-10-27	Sichuan Xichang Electric Power Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	3,478	2,570	3,832	2,844	3,095	4,411
Change	-	-26.1%	49.08%	-25.78%	8.85%	42.52%
Enterprise Value (EV) ¹	4,632	4,013	5,739	4,917	5,123	6,330
Change	-	-13.35%	42.99%	-14.31%	4.18%	23.56%
P/E ratio	93.9x	75.2x	90.1x	63x	-69.4x	531x
PBR	2.95x	2.15x	3.12x	2.24x	2.55x	3.64x
PEG	-	-9.67x	3.7x	10.21x	0x	-4x
Capitalization / Revenue	3.67x	2.67x	3.54x	2.22x	2.2x	3.03x
EV / Revenue	4.88x	4.17x	5.31x	3.83x	3.65x	4.35x
EV / EBITDA	22x	17.4x	25.7x	17.2x	18.8x	17.4x
EV / EBIT	57.1x	48.3x	74x	43.7x	204x	59.3x
EV / FCF	-12.2x	-31.6x	-19.1x	-37.5x	54.4x	47x
FCF Yield	-8.19%	-3.16%	-5.22%	-2.66%	1.84%	2.13%
Dividend per Share ²	0.031	0.03	0.035	0.038	0.012	0.02
Rate of return	0.32%	0.43%	0.33%	0.49%	0.14%	0.17%
EPS ²	0.1016	0.0937	0.1167	0.1239	-0.1224	0.0228
Distribution rate	30.5%	32%	30%	30.7%	-9.8%	87.7%
Net sales ¹	948.4	961.9	1,081	1,283	1,405	1,454
EBITDA ¹	210.4	231.2	223.3	285.7	272.5	362.9
EBIT ¹	81.12	83.14	77.57	112.6	25.07	106.7
Net income ¹	37.05	34.15	42.53	45.18	-44.61	8.294
Net Debt ¹	1,154	1,443	1,907	2,074	2,028	1,918
Reference price ²	9.54	7.05	10.51	7.80	8.49	12.10
Nbr of stocks (in thousands)	364,568	364,568	364,568	364,568	364,568	364,568
Announcement Date	4/17/20	4/15/21	4/13/22	3/30/23	4/24/24	4/17/25

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 XICHANG ELECTRIC POWER CO.,LTD.	-	-	-	-	714M
CHINA YANGTZE POWER CO., LTD.	19.6x	10.94x	14.16x	3.61%	96.15B
AXIA ENERGIA S.A.	17.86x	4.73x	8.94x	6.82%	26.97B
BROOKFIELD RENEWABLE PARTNERS L.P.	-28.59x	6.9x	16.89x	5.42%	17.84B
SICHUAN CHUANTOU ENERGY CO.LTD	14.26x	47.15x	14.7x	2.96%	9.79B
NHPC LIMITED	20.41x	9.71x	16.05x	2.48%	9.23B
GUANGXI GUIGUAN ELECTRIC POWERCO.,LTD.	20.94x	-	-	2.85%	9.11B
MERIDIAN ENERGY LIMITED	40.9x	3.36x	15.3x	4.12%	8.45B
CHINA SOUTHERN POWER GRID ENERGY STORAGE CO., LTD.	28.78x	-	-	1.14%	6.04B
Average	16.77x	13.80x	14.34x	3.68%	20.48B
Weighted average by Cap.	15.76x	11.18x	13.80x	4.07%