Valuation Sichuan Xichang Electric Power Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2024-09-09			5-day change	1st Jan Change
8.060 ^CNY	0.00%		-1.23%	-5.06%

08-08	Sichuan Xichang Electric Power Co.,Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
05-28	Xichang Electric Says Operations Unaffected by Recent Earthquake	MT

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	1,673	3,478	2,570	3,832	2,844	3,095
Change	-	107.84%	-26.1%	49.08%	-25.78%	8.85%
Enterprise Value (EV) ¹	2,418	4,632	4,013	5,739	4,917	5,123
Change	-	91.57%	-13.35%	42.99%	-14.31%	4.18%
P/E ratio	26.5x	93.9x	75.2x	90.1x	63x	-69.4x
PBR	1.5x	2.95x	2.15x	3.12x	2.24x	2.55x
PEG	-	-2.3x	-9.67x	3.7x	10.21x	0x
Capitalization / Revenue	1.77x	3.67x	2.67x	3.54x	2.22x	2.2x
EV / Revenue	2.56x	4.88x	4.17x	5.31x	3.83x	3.65x
EV / EBITDA	9.97x	22x	17.4x	25.7x	17.2x	18.8x
EV / EBIT	21.5x	57.1x	48.3x	74x	43.7x	204x
EV / FCF	-6.5x	-12.2x	-31.6x	-19.1x	-37.5x	54.4x
FCF Yield	-15.4%	-8.19%	-3.16%	-5.22%	-2.66%	1.84%
Dividend per Share ²	0.052	0.031	0.03	0.035	0.038	0.012
Rate of return	1.13%	0.32%	0.43%	0.33%	0.49%	0.14%
EPS ²	0.1729	0.1016	0.0937	0.1167	0.1239	-0.1224
Distribution rate	30.1%	30.5%	32%	30%	30.7%	-9.8%
Net sales ¹	945.4	948.4	961.9	1,081	1,283	1,405
EBITDA ¹	242.5	210.4	231.2	223.3	285.7	272.5
EBIT ¹	112.5	81.12	83.14	77.57	112.6	25.07
Net income ¹	63.03	37.05	34.15	42.53	45.18	-44.61
Net Debt ¹	744.3	1,154	1,443	1,907	2,074	2,028
Reference price ²	4.590	9.540	7.050	10.510	7.800	8.490
Nbr of stocks (in thousands)	364,568	364,568	364,568	364,568	364,568	364,568
Announcement Date	19-04-18	20-04-17	21-04-15	22-04-13	23-03-30	24-04-24

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHINA YANGTZE POWER CO., LTD.	21.05x	11.46x	14.33x	+3.34%	101B
CENTRAIS ELETRICAS BRASILEIRAS S.A.	14.94x	3.4x	6.51x	+2.65%	16.94B
SICHUAN CHUANTOU ENERGY CO.LTD	16.91x	64.81x	16.44x	+2.40%	12.16B
BROOKFIELD RENEWABLE PARTNERS L.P.	-32.21x	5.74x	14.53x	+5.87%	11.69B
NHPC LIMITED	24.54x	10.95x	19.75x	+1.84%	11.35B
MERIDIAN ENERGY LIMITED	41.15x	2.95x	16.18x	+3.95%	9.47B
GUANGXI GUIGUAN ELECTRIC POWERCO.,LTD.	17.17x	-	-	-	7B
CHINA SOUTHERN POWER GRID ENERGY STORAGE CO., LTD.	27.53x	-	-	+1.50%	4.21B
Average	16.39x	16.55x	14.62x	+3.08%	21.72B
Weighted average by Cap.	17.91x	13.66x	14.17x	+3.27%