Stock CHP CENTRAL HYDROPOWER
Add to a list
To use this feature you must be a member
Log inSign up

Financials Central Hydropower

Equities

CHP

VN000000CHP3

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
29,600 VND +0.17% Intraday chart for Central Hydropower -0.34% +17.00%
Apr. 20 Central Hydropower Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Jan. 19 Central Hydropower Joint Stock Company Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,924,428 2,785,830 2,908,871 3,342,263 3,320,226 3,716,891
Enterprise Value (EV) 1 3,896,033 4,217,358 4,150,689 4,513,205 4,062,154 4,378,027
P/E ratio 30.5 x 12.9 x 10.4 x 13.8 x 6.51 x 11 x
Yield 7.11% 4.98% 8.08% 6.59% 13.3% -
Capitalization / Revenue 6.22 x 3.9 x 3.5 x 4.24 x 3.02 x 4.22 x
EV / Revenue 8.29 x 5.91 x 5 x 5.73 x 3.69 x 4.97 x
EV / EBITDA 11.9 x 7.72 x 6.55 x 7.62 x 4.82 x 6.69 x
EV / FCF -17.8 x -20.5 x 35 x 18.6 x 6.47 x 13 x
FCF Yield -5.61% -4.87% 2.85% 5.39% 15.5% 7.72%
Price to Book 1.66 x 1.58 x 1.54 x 1.76 x 1.66 x 1.92 x
Nbr of stocks (in thousands) 146,914 146,914 146,913 146,913 146,913 146,913
Reference price 2 19,906 18,962 19,800 22,750 22,600 25,300
Announcement Date 4/1/19 3/13/20 3/25/21 3/17/22 2/20/23 3/8/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 470,018 713,536 830,525 787,447 1,100,534 881,378
EBITDA 1 328,405 546,052 634,009 591,949 843,199 654,603
EBIT 1 175,170 350,804 420,263 366,452 617,605 429,936
Operating Margin 37.27% 49.16% 50.6% 46.54% 56.12% 48.78%
Earnings before Tax (EBT) 1 100,993 226,714 290,833 254,492 535,957 355,432
Net income 1 95,892 216,055 278,372 242,075 510,295 336,955
Net margin 20.4% 30.28% 33.52% 30.74% 46.37% 38.23%
EPS 2 652.7 1,471 1,895 1,648 3,473 2,294
Free Cash Flow 1 -218,465 -205,487 118,462 243,160 628,078 337,820
FCF margin -46.48% -28.8% 14.26% 30.88% 57.07% 38.33%
FCF Conversion (EBITDA) - - 18.68% 41.08% 74.49% 51.61%
FCF Conversion (Net income) - - 42.56% 100.45% 123.08% 100.26%
Dividend per Share 2 1,415 943.4 1,600 1,500 3,000 -
Announcement Date 4/1/19 3/13/20 3/25/21 3/17/22 2/20/23 3/8/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 971,605 1,431,528 1,241,819 1,170,942 741,928 661,137
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.959 x 2.622 x 1.959 x 1.978 x 0.8799 x 1.01 x
Free Cash Flow 1 -218,465 -205,487 118,462 243,160 628,078 337,820
ROE (net income / shareholders' equity) 5.27% 12.3% 15.2% 12.8% 26.2% 17.1%
ROA (Net income/ Total Assets) 3.68% 6.79% 7.35% 6.73% 11.8% 8.63%
Assets 1 2,607,754 3,183,222 3,785,881 3,596,521 4,317,911 3,904,233
Book Value Per Share 2 11,986 12,009 12,891 12,893 13,594 13,195
Cash Flow per Share 2 6.260 1,220 1,836 620.0 1,710 771.0
Capex 1 214,933 839,638 152,137 8,651 2,897 4,851
Capex / Sales 45.73% 117.67% 18.32% 1.1% 0.26% 0.55%
Announcement Date 4/1/19 3/13/20 3/25/21 3/17/22 2/20/23 3/8/24
1VND in Million2VND
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Renewable IPPs

1st Jan change Capi.
CENTRAL HYDROPOWER Stock Central Hydropower
+17.00% 172M
ADANI GREEN ENERGY LIMITED Stock Adani Green Energy Limited
+12.27% 33.91B
HUANENG LANCANG RIVER HYDROPOWER INC. Stock Huaneng Lancang River Hydropower Inc.
+10.78% 23.77B
EDP RENOVÁVEIS, S.A. Stock EDP Renováveis, S.A.
-28.48% 14.71B
ENGIE BRASIL ENERGIA S.A. Stock Engie Brasil Energia S.A.
-8.47% 6.62B
NORTHLAND POWER INC. Stock Northland Power Inc.
-11.18% 3.99B
ERG S.P.A. Stock ERG S.p.A.
-10.95% 4B
ENCAVIS AG Stock Encavis AG
+8.47% 2.91B
RENANTIS S.P.A Stock Renantis S.p.A
-.--% 2.89B
CLEARWAY ENERGY, INC. Stock Clearway Energy, Inc.
-14.07% 2.71B
Renewable IPPs
  1. Stock Market
  2. Equities
  3. CHP Stock
  4. Financials Central Hydropower