Company Valuation: Sichuan New Energy Power Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2026 2027 2028
Market Cap 1 38,442 26,331 19,615 19,717 24,665 - -
Change - -31.51% -25.5% 0.52% - - -
Enterprise Value (EV) 38,442 26,331 19,615 19,717 24,665 24,665 24,665
Change - -31.51% -25.5% 0.52% - 0% 0%
P/E Ratio 115x 37.2x 24.6x 25.4x 21.9x 17.6x 15.2x
PBR - 4.9x 2.66x - 2.18x 2.06x 1.93x
PEG - 0x 2x -1.1x - 0.7x 1x
Capitalization / Revenue - 6.93x 5.92x - 4.79x 3.88x 3.42x
EV / Revenue - 0x 0x - 4.79x 3.88x 3.42x
EV / EBITDA - - - - - - -
EV / EBIT - 0x 0x - 13.2x 10.1x 8.67x
EV / FCF - - - - 99.5x 20.5x 13.2x
FCF Yield - - - - 1.01% 4.89% 7.59%
Dividend per Share 2 - - - - 0.17 0.38 0.44
Rate of return - - - - 1.27% 2.84% 3.29%
EPS 2 0.23 0.48 0.54 0.42 0.61 0.76 0.88
Distribution rate - - - - 27.9% 50% 50%
Net sales 1 - 3,801 3,313 - 5,152 6,362 7,217
EBITDA - 1,944 1,994 - - - -
EBIT 1 - 1,412 1,423 - 1,874 2,434 2,846
Net income 1 340 709.8 797.4 726.9 1,134 1,399 1,631
Net Debt - - - - - - -
Reference price 2 26.53 17.84 13.29 10.68 13.36 13.36 13.36
Nbr of stocks (in thousands) 1,448,996 1,475,927 1,475,927 1,846,168 1,846,168 - -
Announcement Date 20/04/22 16/03/23 27/04/24 27/04/25 - - -
1CNY in Million2CNY
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.64B
20.65x10.37x14.55x2.15% 27.15B
76.9x19.65x22.78x-.--% 25.75B
31.74x8.03x10.53x1.26% 16.59B
12.16x5.58x9.07x3.44% 7.93B
-49.59x7.57x9.16x5.02% 4.54B
Average 18.37x 10.24x 13.22x 2.37% 14.27B
Weighted average by Cap. 35.86x 12.20x 15.49x 1.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 000155 Stock
  4. Valuation Sichuan New Energy Power Company Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!