Valuation CLP Holdings Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 09:08:05 13/09/2024 BST			5-day change	1st Jan Change
69.80 ^HKD	+0.43%		+0.29%	+8.30%

08-05	CLP Holdings' H1 Profit, Revenue Increase	MT
08-05	Transcript : CLP Holdings Limited, H1 2024 Earnings Call, Aug 05, 2024

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	206,916	181,147	198,958	143,881	162,830	176,346	-	-
Change	-	-12.45%	9.83%	-27.68%	13.17%	8.3%	-	-
Enterprise Value (EV) ¹	251,384	223,787	248,913	198,847	215,163	228,750	227,453	226,057
Change	-	-10.98%	11.23%	-20.11%	8.2%	6.31%	-0.57%	-0.61%
P/E ratio	44.5x	15.8x	23.4x	154x	24.5x	14.6x	13.9x	13.7x
PBR	1.89x	1.56x	1.7x	1.32x	1.53x	1.66x	1.58x	1.51x
PEG	-	0x	-0.9x	-1.7x	0x	0.2x	2.82x	7.09x
Capitalization / Revenue	2.41x	2.28x	2.37x	1.43x	1.87x	1.99x	1.98x	1.95x
EV / Revenue	2.93x	2.81x	2.96x	1.98x	2.47x	2.58x	2.55x	2.5x
EV / EBITDA	15.9x	9.65x	12.2x	20.1x	12x	9.59x	9.19x	8.94x
EV / EBIT	32.9x	15.2x	22.4x	205x	23.1x	15.3x	14.6x	14.3x
EV / FCF	23.1x	19x	44.1x	-109x	18.2x	37.4x	29.2x	25.6x
FCF Yield	4.33%	5.27%	2.27%	-0.91%	5.48%	2.67%	3.43%	3.9%
Dividend per Share ²	3.08	3.1	3.1	3.1	3.1	3.148	3.2	3.231
Rate of return	3.76%	4.32%	3.94%	5.44%	4.81%	4.51%	4.58%	4.63%
EPS ²	1.84	4.53	3.36	0.37	2.63	4.777	5.013	5.11
Distribution rate	167%	68.4%	92.3%	838%	118%	65.9%	63.8%	63.2%
Net sales ¹	85,689	79,590	83,959	100,662	87,169	88,608	89,126	90,598
EBITDA ¹	15,767	23,192	20,409	9,876	17,910	23,859	24,752	25,296
EBIT ¹	7,649	14,716	11,101	972	9,316	14,938	15,553	15,841
Net income ¹	4,657	11,456	8,491	924	6,655	12,081	12,645	12,838
Net Debt ¹	44,468	42,640	49,955	54,966	52,333	52,404	51,107	49,710
Reference price ²	81.90	71.70	78.75	56.95	64.45	69.80	69.80	69.80
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	24/02/20	22/02/21	28/02/22	27/02/23	26/02/24	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CLP HOLDINGS LIMITED	14.55x	2.57x	9.56x	+4.53%	22.5B
NEXTERA ENERGY	24.09x	9.15x	15.33x	+2.46%	172B
SOUTHERN COMPANY	22.04x	6.12x	13.75x	+3.24%	96.86B
IBERDROLA, S.A.	15.06x	2.66x	8.36x	+4.40%	90.57B
DUKE ENERGY CORPORATION	19.25x	5.79x	12.41x	+3.61%	89.55B
ENEL S.P.A.	10.45x	1.4x	5.56x	+6.38%	79.37B
CONSTELLATION ENERGY CORPORATION	20.85x	3.19x	15.41x	+0.74%	59.39B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.42x	4.94x	12.18x	+3.48%	54.8B
DOMINION ENERGY, INC.	20.15x	5.63x	11.89x	+4.67%	47.97B
Average	18.32x	4.61x	11.61x	+3.72%	79.17B
Weighted average by Cap.	19.26x	5.36x	12.13x	+3.54%