Loading...
XHKG2380
Market cap4.86bUSD
Dec 23, Last price  
3.05HKD
1D
0.99%
1Q
-14.57%
Jan 2017
15.97%
Name

China Power International Dev. Ltd.

Chart & Performance

D1W1MN
XHKG:2380 chart
P/E
11.49
P/S
0.77
EPS
0.25
Div Yield, %
4.74%
Shrs. gr., 5y
4.75%
Rev. gr., 5y
14.63%
Revenues
46.14b
+3.92%
3,352,001,0004,361,718,0005,202,934,0005,907,301,0009,632,381,00010,936,508,00014,436,659,00016,082,062,00017,497,128,00018,918,224,00020,552,859,00020,330,452,00019,009,832,00020,082,585,00023,314,593,00027,897,388,00028,659,067,00035,933,983,00044,400,292,00046,141,238,000
Net income
3.08b
+16.48%
643,203,000661,904,000701,675,000591,429,000-683,686,000519,008,000666,892,000505,202,0001,181,125,0002,289,888,0002,765,886,0004,149,018,0002,365,868,000795,272,0001,098,355,0001,284,381,0001,708,305,000-390,507,0002,648,051,0003,084,469,000
CFO
9.90b
+72.96%
794,856,000664,634,0001,007,926,00092,521,00047,878,0002,851,545,0001,538,089,0001,241,102,0002,346,502,0004,320,601,0005,680,824,0006,941,946,0006,116,849,0003,132,196,0002,784,456,0005,158,172,0005,501,876,0001,547,926,0005,725,614,0009,903,018,000
Dividend
Sep 30, 20240.0547 HKD/sh
Earnings
Mar 19, 2025

Profile

China Power International Development Limited, an investment holding company, develops, constructs, owns, operates, and manages power plants in the People's Republic of China. The company operates through Coal-Fired Electricity, Hydropower Electricity, and Photovoltaic Power Electricity segments. It generates, distributes, and sells electricity through coal-fired, hydro, wind, and photovoltaic power plants. The company provides coal management and consultancy, and logistic services; and owns and operates hotels. China Power International Development Limited was incorporated in 2004 and is based in Wan Chai, Hong Kong.
URL
https://www.chinapower.hk/
IPO date
Oct 15, 2004
Employees
10,636
Domiciled in
HK
Incorporated in
HK

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
46,141,238
3.92%
44,400,292
23.56%
35,933,983
25.38%
Cost of revenue
25,617,011
29,069,618
22,943,622
Unusual Expense (Income)
NOPBT
20,524,227
15,330,674
12,990,361
NOPBT Margin
44.48%
34.53%
36.15%
Operating Taxes
892,635
658,729
361,947
Tax Rate
4.35%
4.30%
2.79%
NOPAT
19,631,592
14,671,945
12,628,414
Net income
3,084,469
16.48%
2,648,051
-778.11%
(390,507)
-122.86%
Dividends
(1,786,664)
(690,826)
(1,420,793)
Dividend yield
5.03%
1.88%
2.74%
Proceeds from repurchase of equity
(3,000,000)
67,888,077
BB yield
8.45%
-130.99%
Debt
Debt current
37,867,799
23,977,778
33,058,234
Long-term debt
134,979,633
93,145,693
73,280,784
Deferred revenue
35,625
33,386
Other long-term liabilities
4,768,400
(2,310,953)
(2,413,581)
Net debt
148,486,142
99,664,432
92,816,443
Cash flow
Cash from operating activities
9,903,018
5,725,614
1,547,926
CAPEX
(24,647,824)
(17,595,752)
(17,165,399)
Cash from investing activities
(26,843,571)
(20,075,107)
(18,721,137)
Cash from financing activities
18,452,217
16,808,458
17,608,456
FCF
(40,137,063)
1,305,504
(5,544,165)
Balance
Cash
9,339,634
6,671,176
3,331,081
Long term investments
15,021,656
10,787,863
10,191,494
Excess cash
22,054,228
15,239,024
11,725,876
Stockholders' equity
95,020,712
68,590,105
52,376,683
Invested Capital
246,449,724
171,572,960
147,796,064
ROIC
9.39%
9.19%
9.09%
ROCE
7.64%
8.11%
8.02%
EV
Common stock shares outstanding
12,370,151
11,147,639
9,871,570
Price
2.87
-13.03%
3.30
-37.14%
5.25
220.12%
Market cap
35,502,333
-3.49%
36,787,209
-29.02%
51,825,742
222.23%
EV
225,369,446
158,073,101
160,966,400
EBITDA
30,253,774
23,129,377
19,144,871
EV/EBITDA
7.45
6.83
8.41
Interest
4,243,736
4,268,036
3,904,742
Interest/NOPBT
20.68%
27.84%
30.06%