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

Financials Southern Hydropower

Equities

SHP

VN000000SHP9

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
33,650 VND +0.60% Intraday chart for Southern Hydropower +1.97% +8.03%
Jan. 17 Southern Hydropower Joint Stock Company Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI
Jan. 15 Southern Hydropower Joint Stock Company Announces Cash Dividend for the Year 2023, Payable on March 21, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,070,995 2,014,769 2,155,335 2,436,465 2,676,908 3,152,578
Enterprise Value (EV) 1 2,960,848 2,701,503 2,745,549 2,701,302 2,666,778 3,212,690
P/E ratio 11.7 x 9.69 x 35.5 x 9.47 x 8.6 x 11.8 x
Yield 9.05% 9.3% 2.17% 8.31% 13.2% -
Capitalization / Revenue 3.34 x 3.13 x 5.02 x 3.7 x 3.59 x 4.77 x
EV / Revenue 4.78 x 4.2 x 6.39 x 4.11 x 3.57 x 4.86 x
EV / EBITDA 6.29 x 5.54 x 9.35 x 5.66 x 4.86 x 6.75 x
EV / FCF 10.2 x 8.42 x 10.3 x 9.55 x 6.72 x 15.3 x
FCF Yield 9.8% 11.9% 9.74% 10.5% 14.9% 6.55%
Price to Book 1.68 x 1.61 x 1.92 x 1.82 x 1.85 x 2.32 x
Nbr of stocks (in thousands) 101,207 101,207 101,207 101,207 101,206 101,206
Reference price 2 20,463 19,907 21,296 24,074 26,450 31,150
Announcement Date 3/27/19 3/18/20 3/22/21 3/16/22 3/3/23 3/6/24
1VND in Million2VND
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 619,287 643,027 429,384 657,816 746,102 661,183
EBITDA 1 470,805 487,625 293,698 477,009 549,180 476,031
EBIT 1 286,099 301,569 120,502 320,650 392,877 320,006
Operating Margin 46.2% 46.9% 28.06% 48.74% 52.66% 48.4%
Earnings before Tax (EBT) 1 197,449 227,877 66,810 279,177 366,986 305,976
Net income 1 187,515 216,428 63,418 265,133 321,032 275,281
Net margin 30.28% 33.66% 14.77% 40.31% 43.03% 41.63%
EPS 2 1,744 2,054 599.7 2,543 3,077 2,629
Free Cash Flow 1 290,210 320,836 267,519 282,866 397,035 210,576
FCF margin 46.86% 49.89% 62.3% 43% 53.21% 31.85%
FCF Conversion (EBITDA) 61.64% 65.8% 91.09% 59.3% 72.3% 44.24%
FCF Conversion (Net income) 154.77% 148.24% 421.84% 106.69% 123.67% 76.49%
Dividend per Share 2 1,852 1,852 463.0 2,000 3,500 -
Announcement Date 3/27/19 3/18/20 3/22/21 3/16/22 3/3/23 3/6/24
1VND in Million2VND
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 889,852 686,734 590,215 264,836 - 60,112
Net Cash position 1 - - - - 10,130 -
Leverage (Debt/EBITDA) 1.89 x 1.408 x 2.01 x 0.5552 x - 0.1263 x
Free Cash Flow 1 290,210 320,836 267,519 282,866 397,035 210,576
ROE (net income / shareholders' equity) 15.3% 17.4% 5.34% 21.6% 23.1% 19.6%
ROA (Net income/ Total Assets) 7.47% 8.57% 3.85% 11% 13.6% 12.1%
Assets 1 2,509,133 2,524,764 1,646,357 2,419,475 2,354,331 2,281,214
Book Value Per Share 2 12,195 12,384 11,075 13,207 14,300 13,402
Cash Flow per Share 2 1,380 915.0 140.0 1,508 2,165 582.0
Capex 1 13,729 2,092 1,455 957 2,411 1,936
Capex / Sales 2.22% 0.33% 0.34% 0.15% 0.32% 0.29%
Announcement Date 3/27/19 3/18/20 3/22/21 3/16/22 3/3/23 3/6/24
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.
SOUTHERN HYDROPOWER Stock Southern Hydropower
+8.03% 134M
ADANI GREEN ENERGY LIMITED Stock Adani Green Energy Limited
+13.13% 34.31B
HUANENG LANCANG RIVER HYDROPOWER INC. Stock Huaneng Lancang River Hydropower Inc.
+12.05% 24.02B
EDP RENOVÁVEIS, S.A. Stock EDP Renováveis, S.A.
-30.63% 14.05B
ENGIE BRASIL ENERGIA S.A. Stock Engie Brasil Energia S.A.
-12.22% 6.33B
NEOEN Stock Neoen
-1.85% 4.82B
ERG S.P.A. Stock ERG S.p.A.
-13.37% 3.89B
NORTHLAND POWER INC. Stock Northland Power Inc.
-14.83% 3.83B
ENCAVIS AG Stock Encavis AG
+8.47% 2.91B
RENANTIS S.P.A Stock Renantis S.p.A
-.--% 2.89B
Renewable IPPs
  1. Stock Market
  2. Equities
  3. SHP Stock
  4. Financials Southern Hydropower