SICHUAN NEW ENERGY POWER COMPANY LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.65 CNY | +0.17% |
|
+12.34% | -12.34% |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,499 | 38,442 | 26,331 | 19,615 | 18,973 | - | - |
| Enterprise Value (EV) 1 | 5,499 | 38,442 | 26,331 | 19,615 | 18,973 | 18,973 | 18,973 |
| P/E ratio | 25.5 x | 115 x | 37.2 x | 24.6 x | 15.1 x | 13.1 x | 11.8 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.68 x | - | 6.93 x | 5.92 x | 5.01 x | 4.37 x | 3.77 x |
| EV / Revenue | 2.68 x | - | 6.93 x | 5.92 x | 5.01 x | 4.37 x | 3.77 x |
| EV / EBITDA | - | - | 13.5 x | 9.84 x | 7.92 x | 6.68 x | 5.86 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | 4.9 x | 2.66 x | 2.02 x | 1.75 x | 1.52 x |
| Nbr of stocks (in thousands) | 12,70,000 | 14,48,996 | 14,75,927 | 14,75,927 | 16,28,569 | - | - |
| Reference price 2 | 4.330 | 26.53 | 17.84 | 13.29 | 11.65 | 11.65 | 11.65 |
| Announcement Date | 23/04/20 | 20/04/22 | 16/03/23 | 27/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,051 | - | 3,801 | 3,313 | 3,785 | 4,346 | 5,039 |
| EBITDA 1 | - | - | 1,944 | 1,994 | 2,397 | 2,841 | 3,240 |
| EBIT 1 | - | - | 1,412 | 1,423 | 1,640 | 2,070 | 2,512 |
| Operating Margin | - | - | 37.13% | 42.95% | 43.33% | 47.63% | 49.85% |
| Earnings before Tax (EBT) 1 | - | - | 1,430 | 1,429 | 1,646 | 2,076 | 2,518 |
| Net income 1 | - | 340 | 709.8 | 797.4 | 1,132 | 1,318 | 1,460 |
| Net margin | - | - | 18.67% | 24.07% | 29.91% | 30.33% | 28.97% |
| EPS 2 | 0.1700 | 0.2300 | 0.4800 | 0.5400 | 0.7700 | 0.8900 | 0.9900 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 23/04/20 | 20/04/22 | 16/03/23 | 27/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 14.1% | 13.8% | 14.2% | 14.4% | 13.8% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 3.640 | 5.010 | 5.770 | 6.670 | 7.650 |
| Cash Flow per Share 2 | - | - | 1.950 | 1.040 | 1.210 | 1.360 | 1.620 |
| Capex 1 | - | - | 1,352 | 1,964 | 501 | 582 | 801 |
| Capex / Sales | - | - | 35.56% | 59.28% | 13.23% | 13.39% | 15.9% |
| Announcement Date | 23/04/20 | 20/04/22 | 16/03/23 | 27/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
11.65
CNY
Average target price
15.51
CNY
Spread / Average Target
+33.13%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -12.34% | 2.62B | |
| +17.30% | 144B | |
| +7.63% | 82.94B | |
| -1.85% | 78.45B | |
| +3.48% | 77.35B | |
| -6.02% | 68.38B | |
| +69.13% | 61.4B | |
| +9.34% | 46.7B | |
| 0.00% | 45.57B | |
| +9.38% | 43.08B |
- Stock Market
- Equities
- 000155 Stock
- Financials Sichuan New Energy Power Company Limited