Valuation CLP Holdings Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 09:08:03 11/07/2025 BST			5-day change	1st Jan Change
65.55 ^HKD	+0.15%		-0.98%	+0.38%

06-02	CLP Holdings Unit Establishes $2 Billion Medium Term Note Program	MT
05-20	CLP's Hong Kong Electricity Sales Fall 2.6% in Q1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	181,147	198,958	143,881	162,830	164,977	165,609	-	-
Change	-	9.83%	-27.68%	13.17%	1.32%	0.38%	-	-
Enterprise Value (EV) ¹	223,787	248,913	198,847	215,163	225,155	225,324	224,270	222,577
Change	-	11.23%	-20.11%	8.2%	4.64%	0.07%	-0.47%	-0.75%
P/E ratio	15.8x	23.4x	154x	24.5x	14x	14x	13.5x	12.9x
PBR	1.56x	1.7x	1.32x	1.53x	1.59x	1.53x	1.46x	1.4x
PEG	-	-0.9x	-1.7x	0x	0.2x	15.62x	4.04x	2.9x
Capitalization / Revenue	2.28x	2.37x	1.43x	1.87x	1.81x	1.82x	1.79x	1.76x
EV / Revenue	2.81x	2.96x	1.98x	2.47x	2.48x	2.48x	2.43x	2.37x
EV / EBITDA	9.65x	12.2x	20.1x	12x	9.31x	8.98x	8.68x	8.37x
EV / EBIT	15.2x	22.4x	205x	23.1x	15.1x	14.6x	14x	13.4x
EV / FCF	19x	44.1x	-109x	18.2x	27.9x	36.8x	31x	26.9x
FCF Yield	5.27%	2.27%	-0.91%	5.48%	3.58%	2.71%	3.22%	3.72%
Dividend per Share ²	3.1	3.1	3.1	3.1	3.15	3.19	3.227	3.254
Rate of return	4.32%	3.94%	5.44%	4.81%	4.82%	4.87%	4.92%	4.96%
EPS ²	4.53	3.36	0.37	2.63	4.65	4.692	4.848	5.064
Distribution rate	68.4%	92.3%	838%	118%	67.7%	68%	66.5%	64.3%
Net sales ¹	79,590	83,959	100,662	87,169	90,964	91,002	92,393	94,000
EBITDA ¹	23,192	20,409	9,876	17,910	24,179	25,104	25,827	26,588
EBIT ¹	14,716	11,101	972	9,316	14,903	15,477	15,972	16,549
Net income ¹	11,456	8,491	924	6,655	11,742	11,657	12,060	12,595
Net Debt ¹	42,640	49,955	54,966	52,333	60,178	59,715	58,661	56,969
Reference price ²	71.70	78.75	56.95	64.45	65.30	65.55	65.55	65.55
Nbr of stocks (in thousands)	2,526,451	2,526,451	2,526,451	2,526,451	2,526,451	2,526,451	-	-
Announcement Date	22/02/21	28/02/22	27/02/23	26/02/24	24/02/25	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CLP HOLDINGS LIMITED	13.97x	2.48x	8.98x	4.87%	21.1B
NEXTERA ENERGY	21.31x	8.52x	14.19x	3.05%	153B
GE VERNOVA INC.	71.55x	3.74x	42.88x	0.19%	147B
IBERDROLA, S.A.	16.38x	3.11x	9.18x	4.32%	110B
SOUTHERN COMPANY	21.67x	6.12x	13.67x	3.19%	102B
CONSTELLATION ENERGY CORPORATION	39.71x	4.66x	22.24x	0.48%	101B
ENEL S.P.A.	11.78x	1.62x	6.07x	6.01%	94.84B
DUKE ENERGY CORPORATION	18.74x	5.35x	11.25x	3.66%	91.3B
VISTRA CORP.	34.24x	4.1x	14.07x	0.47%	66.71B
AMERICAN ELECTRIC POWER COMPANY, INC.	17.99x	4.95x	11.93x	3.6%	56.27B
Average	26.74x	4.47x	15.45x	2.98%	94.34B
Weighted average by Cap.	29.92x	4.81x	17.52x	2.74%