Projected Income Statement: Sichuan New Energy Power Company Limited

Forecast Balance Sheet: Sichuan New Energy Power Company Limited

Fiscal Period: December 2021 2022 2023 2024 2026 2027 2028
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 20/04/22 16/03/23 27/04/24 27/04/25 - - -
Estimates

Cash Flow Forecast: Sichuan New Energy Power Company Limited

Fiscal Period: December 2022 2023 2026 2027 2028
CAPEX 1 1,352 1,964 1,957 1,954 2,078
Change - 45.29% - -0.15% 6.35%
Free Cash Flow (FCF) 1 - - 248 1,206 1,872
Change - - - 386.29% 55.22%
Announcement Date 16/03/23 27/04/24 - - -
1CNY in Million
Estimates

Forecast Financial Ratios: Sichuan New Energy Power Company Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - 51.13% 60.18% - - - - -
EBIT Margin (%) - 37.13% 42.95% - - 36.38% 38.26% 39.44%
EBT Margin (%) - 37.62% 43.13% - - 36.38% 38.26% 39.44%
Net margin (%) - 18.67% 24.07% - - 22.02% 21.99% 22.6%
FCF margin (%) - - - - - 4.81% 18.96% 25.94%
FCF / Net Income (%) - - - - - 21.86% 86.22% 114.78%

Profitability

        
ROA - - - - - - - -
ROE - 14.12% 13.83% - - 10% 11.7% 12.7%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - 35.56% 59.28% - - 37.99% 30.71% 28.79%
CAPEX / EBITDA (%) - 69.54% 98.49% - - - - -
CAPEX / FCF (%) - - - - - 789.11% 162.02% 111%

Items per share

        
Cash flow per share 1 - 1.948 1.042 - - - - -
Change - - -46.5% - - - - -
Dividend per Share 1 - - - - - 0.17 0.38 0.44
Change - - - - - - 123.53% 15.79%
Book Value Per Share 1 - 3.64 5.006 - - 6.12 6.5 6.94
Change - - 37.52% - - - 6.21% 6.77%
EPS 1 0.23 0.48 0.54 0.42 - 0.61 0.76 0.88
Change - 108.7% 12.5% -22.22% - - 24.59% 15.79%
Nbr of stocks (in thousands) 1,448,996 1,475,927 1,475,927 1,846,168 - 1,846,168 1,846,168 1,846,168
Announcement Date 20/04/22 16/03/23 27/04/24 27/04/25 - - - -
1CNY
Estimates
2026 *2027 *
P/E ratio 21.2x 17x
PBR 2.11x 1.99x
EV / Sales 4.63x 3.75x
Yield 1.31% 2.94%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
CCC
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
12.93CNY
Average target price
20.44CNY
Spread / Average Target
+58.04%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 000155 Stock
  4. Financials Sichuan New Energy Power Company Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW