Valuation CLP Holdings Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:03 11/12/2025 GMT			5-day change	1st Jan Change
67.85 ^HKD	+0.59%		-0.51%	+3.91%

11-26	Future Energy Ventures GmbH announced that it has received ?235 million in funding	CI
10-20	Clp declares third interim dividend of HK$0.63 per share	RE

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	171,420	-	-
Change	-	9.83%	-27.68%	13.17%	1.32%	3.91%	-	-
Enterprise Value (EV) ¹	223,787	248,913	198,847	215,163	225,155	232,010	234,536	228,278
Change	-	11.23%	-20.11%	8.2%	4.64%	3.04%	1.09%	-2.67%
P/E ratio	15.8x	23.4x	154x	24.5x	14x	15.2x	14.7x	14x
PBR	1.56x	1.7x	1.32x	1.53x	1.59x	1.58x	1.52x	1.47x
PEG	-	-0.9x	-1.7x	0x	0.2x	-3.73x	3.85x	2.88x
Capitalization / Revenue	2.28x	2.37x	1.43x	1.87x	1.81x	1.95x	1.92x	1.9x
EV / Revenue	2.81x	2.96x	1.98x	2.47x	2.48x	2.64x	2.62x	2.53x
EV / EBITDA	9.65x	12.2x	20.1x	12x	9.31x	9.37x	9.14x	8.73x
EV / EBIT	15.2x	22.4x	205x	23.1x	15.1x	15.5x	15.2x	14.2x
EV / FCF	19x	44.1x	-109x	18.2x	27.9x	37.9x	32.5x	27.6x
FCF Yield	5.27%	2.27%	-0.91%	5.48%	3.58%	2.64%	3.08%	3.63%
Dividend per Share ²	3.1	3.1	3.1	3.1	3.15	3.167	3.196	3.237
Rate of return	4.32%	3.94%	5.44%	4.81%	4.82%	4.67%	4.71%	4.77%
EPS ²	4.53	3.36	0.37	2.63	4.65	4.46	4.631	4.856
Distribution rate	68.4%	92.3%	838%	118%	67.7%	71%	69%	66.7%
Net sales ¹	79,590	83,959	100,662	87,169	90,964	87,730	89,390	90,200
EBITDA ¹	23,192	20,409	9,876	17,910	24,179	24,770	25,674	26,147
EBIT ¹	14,716	11,101	972	9,316	14,903	14,994	15,449	16,063
Net income ¹	11,456	8,491	924	6,655	11,742	11,212	11,565	12,079
Net Debt ¹	42,640	49,955	54,966	52,333	60,178	60,590	63,116	56,858
Reference price ²	71.70	78.75	56.95	64.45	65.30	67.85	67.85	67.85
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	15.12x	2.63x	9.33x	4.7%	21.9B
GE VERNOVA INC.	93.48x	5.02x	56.6x	0.14%	196B
NEXTERA ENERGY	23.67x	9.04x	15.34x	2.78%	169B
IBERDROLA, S.A.	18.43x	3.52x	10.22x	3.85%	135B
CONSTELLATION ENERGY CORPORATION	40.22x	4.94x	22.81x	0.43%	113B
ENEL S.P.A.	12.8x	1.85x	6.37x	5.57%	102B
SOUTHERN COMPANY	20.06x	5.73x	12.85x	3.51%	92.58B
DUKE ENERGY CORPORATION	18.03x	5.51x	11.25x	3.73%	88.65B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.18x	5x	12.19x	3.29%	60.97B
VISTRA CORP.	34.04x	3.74x	12.45x	0.58%	55.96B
Average	29.40x	4.70x	16.94x	2.86%	103.52B
Weighted average by Cap.	36.21x	5.15x	21.38x	2.54%