HUANENG LANCANG RIVER HYDROPOWER INC. Financials Huaneng Lancang River Hydropower Inc.
Equities
600025
CNE100002T71
Independent Power Producers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.52 CNY | -0.42% |
|
+0.42% | +10.31% |
| Apr. 26 | Huaneng Lancang River Hydropower Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 20 | Lancang River Hydropower Names Chairman, Vice Chairmen | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 56,700 | 75,960 | 80,280 | 118,620 | 118,800 | 171,360 | 171,360 | - |
| Enterprise Value (EV) 1 | 160,258 | 167,554 | 163,713 | 198,464 | 198,507 | 263,421 | 244,606 | 241,125 |
| P/E ratio | 9.84 x | 13.7 x | 16.5 x | 20.6 x | 18.9 x | 21.6 x | 19.8 x | 18.8 x |
| Yield | 4.77% | 3.61% | 3.59% | 2.58% | 2.65% | 2.09% | 2.17% | 2.57% |
| Capitalization / Revenue | 3.65 x | 3.65 x | 4.17 x | 5.87 x | 5.62 x | 6.62 x | 6.66 x | 6.33 x |
| EV / Revenue | 10.3 x | 8.06 x | 8.5 x | 9.82 x | 9.39 x | 11.2 x | 9.51 x | 8.9 x |
| EV / EBITDA | 12.7 x | 13.1 x | 14 x | 15.4 x | 14.4 x | 17.3 x | 12.6 x | 11.3 x |
| EV / FCF | - | 14.1 x | 15.9 x | 18.9 x | 22.8 x | -247 x | 24.5 x | 26.6 x |
| FCF Yield | - | 7.09% | 6.29% | 5.28% | 4.39% | -0.4% | 4.09% | 3.76% |
| Price to Book | 1.28 x | 1.38 x | 1.65 x | 2.31 x | 2.17 x | 2.86 x | 2.36 x | 2.2 x |
| Nbr of stocks (in thousands) | 18,000,000 | 18,000,000 | 18,000,000 | 18,000,000 | 18,000,000 | 18,000,000 | 18,000,000 | - |
| Reference price 2 | 3.150 | 4.220 | 4.460 | 6.590 | 6.600 | 9.520 | 9.520 | 9.520 |
| Announcement Date | 4/25/19 | 4/24/20 | 4/22/21 | 3/2/22 | 4/21/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 15,516 | 20,801 | 19,253 | 20,202 | 21,142 | 23,461 | 25,723 | 27,087 |
| EBITDA 1 | 12,656 | 12,814 | 11,663 | 12,911 | 13,833 | 15,270 | 19,433 | 21,274 |
| EBIT 1 | 7,387 | 6,882 | 5,677 | 7,177 | 8,317 | 9,426 | 10,710 | 11,489 |
| Operating Margin | 47.61% | 33.09% | 29.49% | 35.53% | 39.34% | 40.18% | 41.63% | 42.41% |
| Earnings before Tax (EBT) 1 | - | 6,270 | 5,653 | 7,134 | 8,292 | 9,420 | 10,705 | 11,473 |
| Net income 1 | - | 5,545 | 4,835 | 5,838 | 6,801 | 7,638 | 8,690 | 9,147 |
| Net margin | - | 26.66% | 25.11% | 28.9% | 32.17% | 32.56% | 33.78% | 33.77% |
| EPS 2 | 0.3200 | 0.3080 | 0.2700 | 0.3200 | 0.3500 | 0.4000 | 0.4796 | 0.5064 |
| Free Cash Flow 1 | - | 11,885 | 10,301 | 10,475 | 8,713 | -1,066 | 9,995 | 9,076 |
| FCF margin | - | 57.13% | 53.5% | 51.85% | 41.21% | -4.55% | 38.86% | 33.51% |
| FCF Conversion (EBITDA) | - | 92.75% | 88.32% | 81.13% | 62.98% | 52.61% | 51.43% | 42.66% |
| FCF Conversion (Net income) | - | 214.35% | 213.06% | 179.43% | 128.1% | 120.23% | 115.02% | 99.23% |
| Dividend per Share 2 | 0.1502 | 0.1522 | 0.1600 | 0.1700 | 0.1750 | 0.1800 | 0.2067 | 0.2451 |
| Announcement Date | 4/25/19 | 4/24/20 | 4/22/21 | 3/2/22 | 4/21/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 10,212 | - | - | - | - | - | - | - | - | - |
| EBITDA | 6,214 | - | - | - | - | - | - | - | - | - |
| EBIT | 3,214 | - | - | - | - | - | - | - | - | - |
| Operating Margin | 31.47% | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | - | 975.6 | 742 | - | - | - | 803.2 | 2,350 | 3,154 | 3,300 |
| Net margin | - | - | - | - | - | - | - | - | - | - |
| EPS 2 | - | 0.0500 | 0.0400 | 0.1700 | 0.1200 | 0.0200 | 0.0400 | 0.1400 | 0.1800 | 0.1700 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 4/24/20 | 3/2/22 | 4/22/22 | 7/21/22 | 10/27/22 | 4/21/23 | 4/21/23 | 8/26/23 | 8/26/23 | 10/27/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 103,558 | 91,594 | 83,433 | 79,844 | 79,707 | 108,081 | 73,246 | 69,765 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 8.183 x | 7.148 x | 7.154 x | 6.184 x | 5.762 x | 7.078 x | 3.769 x | 3.279 x |
| Free Cash Flow 1 | - | 11,885 | 10,301 | 10,475 | 8,713 | -1,066 | 9,995 | 9,076 |
| ROE (net income / shareholders' equity) | 13.9% | 11.6% | 8.47% | 9.29% | 10.6% | 10.5% | 12.2% | 11.8% |
| ROA (Net income/ Total Assets) | - | 3.3% | 2.91% | 3.59% | 4.18% | 4.27% | 4.39% | 4.89% |
| Assets 1 | - | 167,915 | 166,023 | 162,642 | 162,879 | 179,058 | 197,955 | 187,055 |
| Book Value Per Share 2 | 2.460 | 3.060 | 2.700 | 2.860 | 3.040 | 3.020 | 4.030 | 4.320 |
| Cash Flow per Share 2 | 0.6000 | 0.9000 | 0.8100 | 0.9200 | 0.9200 | 0.9500 | 1.050 | 1.120 |
| Capex 1 | 7,704 | 4,279 | 4,323 | 6,019 | 7,906 | 18,106 | 15,220 | 16,071 |
| Capex / Sales | 49.65% | 20.57% | 22.45% | 29.8% | 37.39% | 77.17% | 59.17% | 59.33% |
| Announcement Date | 4/25/19 | 4/24/20 | 4/22/21 | 3/2/22 | 4/21/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
9.52
CNY
Average target price
9.89
CNY
Spread / Average Target
+3.89%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +10.31% | 23.78B | |
| +8.08% | 33.52B | |
| -26.21% | 14.69B | |
| -4.50% | 6.97B | |
| +0.46% | 4.89B | |
| -9.63% | 4.05B | |
| -10.47% | 4.04B | |
| -.--% | 2.89B | |
| -10.09% | 2.83B | |
| -4.22% | 2.58B |
- Stock Market
- Equities
- 600025 Stock
- Financials Huaneng Lancang River Hydropower Inc.