Stock SJD CAN DON HYDRO POWER
Add to a list
To use this feature you must be a member
Log inSign up

Financials Can Don Hydro Power

Equities

SJD

VN000000SJD1

Independent Power Producers

End-of-day quote Ho Chi Minh S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
14,700 VND -0.68% Intraday chart for Can Don Hydro Power -.--% -2.00%
Apr. 19 Can Don Hydro Power Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Jan. 29 Can Don Hydro Power Joint Stock Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,476,570 1,204,026 1,197,126 1,435,171 1,027,930 1,034,979
Enterprise Value (EV) 1 1,569,290 1,306,699 1,378,986 1,639,617 1,070,447 1,064,444
P/E ratio 7.74 x 8.29 x 11.8 x 8.97 x 6.68 x 7.97 x
Yield 11.7% - 7.49% 7.21% 9.4% -
Capitalization / Revenue 2.98 x 2.83 x 3.61 x 3.37 x 2.26 x 2.4 x
EV / Revenue 3.16 x 3.07 x 4.16 x 3.85 x 2.35 x 2.47 x
EV / EBITDA 4.9 x 4.67 x 7.24 x 5.8 x 3.61 x 4.03 x
EV / FCF 5.87 x 9.21 x 31.7 x 61.4 x 7.62 x 5.64 x
FCF Yield 17% 10.9% 3.16% 1.63% 13.1% 17.7%
Price to Book 1.53 x 1.3 x 1.36 x 1.52 x 0.95 x 1.03 x
Nbr of stocks (in thousands) 68,999 68,999 68,999 68,999 68,989 68,999
Reference price 2 21,400 17,450 17,350 20,800 14,900 15,000
Announcement Date 3/1/19 6/8/21 6/8/21 3/23/22 3/28/23 3/26/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 496,322 425,123 331,270 425,349 455,267 430,810
EBITDA 1 320,042 279,531 190,414 282,612 296,429 264,009
EBIT 1 226,532 203,732 128,019 202,328 211,234 177,633
Operating Margin 45.64% 47.92% 38.64% 47.57% 46.4% 41.23%
Earnings before Tax (EBT) 1 215,403 192,428 128,267 199,967 192,511 163,728
Net income 1 190,850 153,703 101,085 159,934 153,936 129,887
Net margin 38.45% 36.15% 30.51% 37.6% 33.81% 30.15%
EPS 2 2,766 2,106 1,465 2,318 2,231 1,882
Free Cash Flow 1 267,247 141,853 43,538 26,701 140,428 188,662
FCF margin 53.85% 33.37% 13.14% 6.28% 30.85% 43.79%
FCF Conversion (EBITDA) 83.5% 50.75% 22.86% 9.45% 47.37% 71.46%
FCF Conversion (Net income) 140.03% 92.29% 43.07% 16.69% 91.23% 145.25%
Dividend per Share 2 2,500 - 1,300 1,500 1,400 -
Announcement Date 3/1/19 6/8/21 6/8/21 3/23/22 3/28/23 3/26/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 92,719 102,673 181,860 204,446 42,517 29,464
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.2897 x 0.3673 x 0.9551 x 0.7234 x 0.1434 x 0.1116 x
Free Cash Flow 1 267,247 141,853 43,538 26,701 140,428 188,662
ROE (net income / shareholders' equity) 18.4% 16% 10.9% 17.4% 15.1% 12.3%
ROA (Net income/ Total Assets) 9.78% 9.02% 5.98% 9.37% 9.37% 7.98%
Assets 1 1,951,490 1,703,721 1,691,735 1,706,040 1,643,611 1,628,494
Book Value Per Share 2 13,953 13,470 12,713 13,655 15,761 14,593
Cash Flow per Share 2 707.0 1,418 869.0 427.0 2,659 2,478
Capex 1 3,659 4,790 644 1,080 322 249
Capex / Sales 0.74% 1.13% 0.19% 0.25% 0.07% 0.06%
Announcement Date 3/1/19 6/8/21 6/8/21 3/23/22 3/28/23 3/26/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Renewable IPPs

1st Jan change Capi.
CAN DON HYDRO POWER Stock Can Don Hydro Power
-2.00% 40.13M
ADANI GREEN ENERGY LIMITED Stock Adani Green Energy Limited
+12.56% 34.11B
HUANENG LANCANG RIVER HYDROPOWER INC. Stock Huaneng Lancang River Hydropower Inc.
+10.78% 23.77B
EDP RENOVÁVEIS, S.A. Stock EDP Renováveis, S.A.
-30.53% 14.09B
ENGIE BRASIL ENERGIA S.A. Stock Engie Brasil Energia S.A.
-9.77% 6.45B
NEOEN Stock Neoen
-5.02% 4.67B
ERG S.P.A. Stock ERG S.p.A.
-12.34% 3.94B
ENCAVIS AG Stock Encavis AG
+8.40% 2.91B
RENANTIS S.P.A Stock Renantis S.p.A
-.--% 2.89B
CLEARWAY ENERGY, INC. Stock Clearway Energy, Inc.
-15.44% 2.68B
Renewable IPPs
  1. Stock Market
  2. Equities
  3. SJD Stock
  4. Financials Can Don Hydro Power