Stock CV CLOVER POWER
Add to a list
To use this feature you must be a member
Log inSign up

Financials Clover Power

Equities

CV

THA452010004

Electric Utilities

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
0.46 THB -4.17% Intraday chart for Clover Power +6.98% -9.80%
Apr. 10 Clover Power Public Company Limited announced that it has received THB 20 million in funding CI
Feb. 28 Clover Power Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2021 2022 2023
Capitalization 1 3,942 2,202 652.8
Enterprise Value (EV) 1 4,476 3,904 2,906
P/E ratio 22.4 x 94.6 x -1.17 x
Yield 0.76% - -
Capitalization / Revenue 2.29 x 1.14 x 0.63 x
EV / Revenue 2.6 x 2.02 x 2.82 x
EV / EBITDA 16,829,859 x 30,006,102 x -16,891,970 x
EV / FCF -6,186,097 x -5,282,645 x 14,264,336 x
FCF Yield -0% -0% 0%
Price to Book 2.02 x 1.13 x 0.47 x
Nbr of stocks (in thousands) 1,280,000 1,280,000 1,280,000
Reference price 2 3.080 1.720 0.5100
Announcement Date 2/25/22 2/27/23 2/28/24
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 284.6 625.7 2,477 1,722 1,930 1,031
EBITDA - 120.3 304.7 266 130.1 -172.1
EBIT 1 51.45 60.29 243.9 189.5 44.03 -289
Operating Margin 18.08% 9.64% 9.85% 11.01% 2.28% -28.03%
Earnings before Tax (EBT) 1 36.21 34.86 247.1 169.2 13.06 -585.5
Net income 1 36.26 21.67 95.05 147.2 23.28 -560.1
Net margin 12.74% 3.46% 3.84% 8.55% 1.21% -54.32%
EPS 2 0.1209 0.0722 0.1481 0.1377 0.0182 -0.4376
Free Cash Flow - -169.1 58.44 -723.5 -739 203.7
FCF margin - -27.02% 2.36% -42.03% -38.29% 19.76%
FCF Conversion (EBITDA) - - 19.18% - - -
FCF Conversion (Net income) - - 61.49% - - -
Dividend per Share - - - 0.0235 - -
Announcement Date 4/9/21 4/9/21 4/9/21 2/25/22 2/27/23 2/28/24
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 242 749 740 534 1,702 2,254
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) - 6.22 x 2.428 x 2.006 x 13.08 x -13.1 x
Free Cash Flow - -169 58.4 -724 -739 204
ROE (net income / shareholders' equity) 19.3% 11% 41.7% 11.8% 0.64% -34.2%
ROA (Net income/ Total Assets) 5.49% 2.95% 7.65% 4.51% 0.71% -4.06%
Assets 1 660.2 733.7 1,242 3,265 3,283 13,779
Book Value Per Share 2 0.6900 0.5900 0.6300 1.530 1.520 1.080
Cash Flow per Share 2 0 0.3200 0.0400 0.1500 0.0400 0
Capex - 165 145 155 39.4 117
Capex / Sales - 26.34% 5.84% 8.98% 2.04% 11.37%
Announcement Date 4/9/21 4/9/21 4/9/21 2/25/22 2/27/23 2/28/24
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Electric Utilities

1st Jan change Capi.
CLOVER POWER Stock Clover Power
-9.80% 18.45M
NEXTERA ENERGY Stock NextEra Energy
+8.64% 136B
SOUTHERN COMPANY Stock Southern Company
+4.41% 80.06B
IBERDROLA, S.A. Stock Iberdrola, S.A.
-2.19% 77.98B
DUKE ENERGY CORPORATION Stock Duke Energy Corporation
+0.69% 75.38B
ENEL S.P.A. Stock Enel S.p.A.
-8.92% 66.47B
CONSTELLATION ENERGY CORPORATION Stock Constellation Energy Corporation
+61.15% 59.36B
AMERICAN ELECTRIC POWER COMPANY, INC. Stock American Electric Power Company, Inc.
+4.97% 44.9B
DOMINION ENERGY, INC. Stock Dominion Energy, Inc.
+7.34% 42.26B
GE VERNOVA INC. Stock GE Vernova Inc.
0.00% 41.94B
Other Electric Utilities
  1. Stock Market
  2. Equities
  3. CV Stock
  4. Financials Clover Power