Loading...
XHKG
2380
Market cap4.86bUSD
Jul 18, Last price  
3.08HKD
1D
0.33%
1Q
3.70%
Jan 2017
17.11%
IPO
3.70%
Name

China Power International Dev. Ltd.

Chart & Performance

D1W1MN
No data to show
P/E
9.02
P/S
0.62
EPS
0.31
Div Yield, %
6.50%
Shrs. gr., 5y
4.75%
Rev. gr., 5y
15.05%
Revenues
56.22b
+21.85%
4,361,718,0005,202,934,0005,907,301,0009,632,381,00010,936,508,00014,436,659,00016,082,062,00017,497,128,00018,918,224,00020,552,859,00020,330,452,00019,009,832,00020,082,585,00023,314,593,00027,897,388,00028,659,067,00035,933,983,00044,400,292,00046,141,238,00056,224,073,000
Net income
3.86b
+25.20%
661,904,000701,675,000591,429,000-683,686,000519,008,000666,892,000505,202,0001,181,125,0002,289,888,0002,765,886,0004,149,018,0002,365,868,000795,272,0001,098,355,0001,284,381,0001,708,305,000-390,507,0002,648,051,0003,084,469,0003,861,822,000
CFO
10.62b
+7.25%
664,634,0001,007,926,00092,521,00047,878,0002,851,545,0001,538,089,0001,241,102,0002,346,502,0004,320,601,0005,680,824,0006,941,946,0006,116,849,0003,132,196,0002,784,456,0005,158,172,0005,501,876,0001,547,926,0005,725,614,0009,903,018,00010,621,363,000
Dividend
Jun 09, 20250.1754 HKD/sh

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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
56,224,073
21.85%
46,141,238
3.92%
44,400,292
23.56%
Cost of revenue
21,376,513
25,617,011
29,069,618
Unusual Expense (Income)
NOPBT
34,847,560
20,524,227
15,330,674
NOPBT Margin
61.98%
44.48%
34.53%
Operating Taxes
1,470,790
892,635
658,729
Tax Rate
4.22%
4.35%
4.30%
NOPAT
33,376,770
19,631,592
14,671,945
Net income
3,861,822
25.20%
3,084,469
16.48%
2,648,051
-778.11%
Dividends
(2,705,128)
(1,786,664)
(690,826)
Dividend yield
6.90%
5.03%
1.88%
Proceeds from repurchase of equity
(163,430)
(3,000,000)
BB yield
0.42%
8.45%
Debt
Debt current
62,308,910
37,867,799
23,977,778
Long-term debt
140,018,545
134,979,633
93,145,693
Deferred revenue
35,625
Other long-term liabilities
4,688,735
4,768,400
(2,310,953)
Net debt
180,091,203
148,486,142
99,664,432
Cash flow
Cash from operating activities
10,621,363
9,903,018
5,725,614
CAPEX
(26,979,952)
(24,647,824)
(17,595,752)
Cash from investing activities
(35,172,389)
(26,843,571)
(20,075,107)
Cash from financing activities
24,885,843
18,452,217
16,808,458
FCF
(6,643,406)
(40,137,063)
1,305,504
Balance
Cash
6,154,842
9,339,634
6,671,176
Long term investments
16,081,410
15,021,656
10,787,863
Excess cash
19,425,048
22,054,228
15,239,024
Stockholders' equity
107,532,393
95,020,712
68,590,105
Invested Capital
290,157,050
246,449,724
171,572,960
ROIC
12.44%
9.39%
9.19%
ROCE
11.26%
7.64%
8.11%
EV
Common stock shares outstanding
12,370,151
12,370,151
11,147,639
Price
3.17
10.45%
2.87
-13.03%
3.30
-37.14%
Market cap
39,213,379
10.45%
35,502,333
-3.49%
36,787,209
-29.02%
EV
271,939,512
225,369,446
158,073,101
EBITDA
48,685,790
30,253,774
23,129,377
EV/EBITDA
5.59
7.45
6.83
Interest
4,243,736
4,268,036
Interest/NOPBT
20.68%
27.84%