China Suntien Green Energy Corp Ltd

Chart & Performance

D1W1MN

P/E

13.25

P/S

1.44

EPS

0.25

Div Yield, %

0.00%

Shrs. gr., 5y

2.42%

Rev. gr., 5y

15.25%

Revenues

20.28b

+9.27%

Net income

2.21b

-3.71%

CFO

4.85b

-34.99%

Dividend

Jun 12, 20240.23526 HKD/sh

Earnings

Mar 24, 2025

Profile

China Suntien Green Energy Corporation Limited, together with its subsidiaries, develops and utilizes clean energy in Mainland China. It operates through three segments: Natural Gas, Wind Power and Solar Energy, and Other. The Natural Gas segment sells natural gas and gas appliances, as well as provides construction and connection services for natural gas pipelines. The Wind/Solar Power segment engages in the development, management, and operation of the wind farm and solar power plants; and generates and sells electric power for power grid companies. The Other segment engages in the management and property leasing business. As of December 31, 2021, the company owned 7 long-distance natural gas transmission pipelines, 20 high-pressure branch pipelines, 31 urban gas projects, 25 distribution stations, 19 gate stations, 6 compressed natural gas (CNG) primary filling stations, 3 CNG secondary filling stations, 3 liquefied natural gas filling station, and 2 L-CNG joint filling stations. It also had a wind power consolidated installed capacity of 5,673.85 megawatts (MW) and installed capacity under management of 5,869.45 MW, as well as an attributable installed capacity of 5,311.60 MW. It also engages in the provision of project investment, investment management, and technical development services; and investment and sale of solar energy appliances, as well as provides service consultancy services. Further, it offers operation and maintenance of photovoltaic power stations and logistics, loading and unloading, and transportation services. The company was incorporated in 2010 and is headquartered in Shijiazhuang, the People's Republic of China.

URL

http://www.suntien.com/

IPO date

Oct 13, 2010

Employees

2,559

Domiciled in

Incorporated in

Valuation

Order:

Title CNY in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title CNY in thousands, except ratios and share amounts	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12	2014‑12
Income
Revenues	20,281,789 9.27%	18,560,523 16.11%	15,985,268 27.77%
Cost of revenue	15,862,319	13,991,118	11,537,543
Unusual Expense (Income)
NOPBT	4,419,470	4,569,404	4,447,726
NOPBT Margin	21.79%	24.62%	27.82%
Operating Taxes	634,077	476,105	416,611
Tax Rate	14.35%	10.42%	9.37%
NOPAT	3,785,393	4,093,299	4,031,114
Net income	2,207,474 -3.71%	2,292,631 -0.11%	2,295,057 51.93%
Dividends		(2,281,691)	(1,965,203)
Dividend yield		16.77%	8.40%
Proceeds from repurchase of equity			18,822,754
BB yield			-80.41%
Debt
Debt current	7,893,166	8,036,700	6,831,911
Long-term debt	33,899,611	33,355,056	31,389,110
Deferred revenue	137,971	118,408	106,249
Other long-term liabilities	221,562	263,610	438,767
Net debt	34,561,138	30,593,188	27,815,893
Cash flow
Cash from operating activities	4,851,684	7,463,360	4,332,641
CAPEX	(6,577,702)
Cash from investing activities	(6,416,049)
Cash from financing activities	(2,310,077)		8,649,378
FCF	1,007,491	(1,827,678)	(2,395,973)
Balance
Cash	3,800,053	7,706,243	7,533,085
Long term investments	3,431,586	3,092,325	2,872,043
Excess cash	6,217,550	9,870,542	9,605,864
Stockholders' equity	18,011,682	17,780,985	16,535,776
Invested Capital	61,927,556	56,103,979	51,866,534
ROIC	6.41%	7.58%	8.30%
ROCE	6.48%	6.92%	7.23%
EV
Common stock shares outstanding	4,187,093	4,187,093	3,849,910
Price	2.84 -12.62%	3.25 -46.55%	6.08 157.63%
Market cap	11,891,344 -12.62%	13,608,052 -41.86%	23,407,455 162.22%
EV	51,316,518	48,921,509	55,303,288
EBITDA	6,790,628	6,889,461	6,563,777
EV/EBITDA	7.56	7.10	8.43
Interest	1,087,891	1,235,261	1,228,640
Interest/NOPBT	24.62%	27.03%	27.62%