Loading...
XSHG600021
Market cap3.62bUSD
Dec 27, Last price  
9.37CNY
1D
1.41%
1Q
4.34%
Jan 2017
-22.82%
Name

Shanghai Electric Power Company Limited

Chart & Performance

D1W1MN
XSHG:600021 chart
P/E
16.57
P/S
0.62
EPS
0.57
Div Yield, %
13.51%
Shrs. gr., 5y
2.59%
Rev. gr., 5y
13.43%
Revenues
42.40b
+8.28%
6,190,236,5987,479,772,2429,006,368,4277,787,263,3869,260,871,05711,104,054,06815,791,358,61917,376,288,19015,044,339,57715,131,582,74216,101,966,79717,006,343,89716,046,441,68618,844,317,47122,578,777,85623,690,034,55124,202,837,81030,631,318,31539,161,111,39442,401,756,975
Net income
1.59b
+0.38%
396,778,666397,812,660404,864,895451,244,1800383,615,393192,805,661463,218,327883,103,6191,180,627,6191,325,640,6141,332,442,623916,457,433928,023,8822,769,071,6912,017,827,8101,911,308,22701,586,622,1551,592,660,430
CFO
7.41b
-39.00%
916,084,2691,281,774,8261,926,111,1151,854,030,153703,114,6163,048,022,7032,587,140,10003,214,024,8443,438,589,0052,691,332,5624,630,953,8614,010,089,2754,152,136,5886,351,162,5795,930,132,2457,273,160,9561,556,716,14612,141,690,6977,405,846,989
Dividend
Jun 21, 20240.2 CNY/sh
Earnings
May 21, 2025

Profile

Shanghai Electric Power Company Limited engages in the power generation, transmission, distribution, sale, and service activities in China and internationally. The company provides coal-fired power, gas-fired power, wind power, solar power, heat, and integrated smart energy. As of December 31, 2020, it had an installed capacity of 16,762,900 kilowatts. The company was founded in 1882 and is headquartered in Shanghai, China. Shanghai Electric Power Co.,Ltd operates as a subsidiary of State Power Investment Corporation Limited.
URL
http://www.shanghaipower.com/
IPO date
Oct 29, 2003
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
42,401,757
8.28%
39,161,111
27.85%
30,631,318
26.56%
Cost of revenue
33,908,174
32,439,992
26,844,956
Unusual Expense (Income)
NOPBT
8,493,583
6,721,120
3,786,363
NOPBT Margin
20.03%
17.16%
12.36%
Operating Taxes
835,594
959,790
583,781
Tax Rate
9.84%
14.28%
15.42%
NOPAT
7,657,989
5,761,330
3,202,582
Net income
1,592,660
0.38%
1,586,622
 
Dividends
(3,564,651)
(287,888)
Dividend yield
14.96%
0.86%
Proceeds from repurchase of equity
(3,800,000)
7,576,610
BB yield
15.95%
-26.87%
Debt
Debt current
19,577,187
23,342,391
23,717,795
Long-term debt
70,572,324
63,252,481
52,057,525
Deferred revenue
1,050,828
1,072,612
1,124,469
Other long-term liabilities
10,759,332
11,865,530
13,702,412
Net debt
64,196,868
61,837,608
53,255,987
Cash flow
Cash from operating activities
7,405,847
12,141,691
1,556,716
CAPEX
(8,066,657)
Cash from investing activities
(11,360,861)
Cash from financing activities
3,194,522
13,368,355
FCF
8,174,196
(1,572,446)
(14,523,478)
Balance
Cash
6,771,970
7,468,136
5,888,569
Long term investments
19,180,673
17,289,128
16,630,765
Excess cash
23,832,556
22,799,208
20,987,768
Stockholders' equity
31,638,039
31,096,210
27,849,308
Invested Capital
115,984,589
117,780,362
104,787,151
ROIC
6.55%
5.18%
3.35%
ROCE
6.05%
4.77%
3.00%
EV
Common stock shares outstanding
2,816,744
2,816,744
2,617,164
Price
8.46
-15.48%
10.01
-21.92%
12.82
80.06%
Market cap
23,829,651
-15.48%
28,195,604
-15.96%
33,552,045
80.06%
EV
110,806,373
112,808,914
106,982,035
EBITDA
15,162,472
12,543,845
8,694,235
EV/EBITDA
7.31
8.99
12.30
Interest
3,541,195
3,468,509
3,000,652
Interest/NOPBT
41.69%
51.61%
79.25%