XSHG600023
Market cap10bUSD
Dec 24, Last price
5.92CNY
1D
0.85%
1Q
-6.77%
Jan 2017
9.02%
IPO
-3.68%
Name
Zhejiang Zheneng Electric Power Co Ltd
Chart & Performance
Profile
Zhejiang Zheneng Electric Power Co., Ltd. engages in thermal power generation business in China. It also provides thermal products, as well as invests and manages gas power and nuclear power projects. The company is based in Hangzhou, China. Zhejiang Zheneng Electric Power Co., Ltd. is a subsidiary of Zhejiang Provincial Energy Group Company Ltd.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 95,975,196 19.68% | 80,194,583 12.83% | 71,073,237 37.51% | |||||||
Cost of revenue | 88,313,377 | 84,020,357 | 73,406,335 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,661,819 | (3,825,774) | (2,333,098) | |||||||
NOPBT Margin | 7.98% | |||||||||
Operating Taxes | 1,203,724 | 505,237 | ||||||||
Tax Rate | 15.71% | |||||||||
NOPAT | 6,458,095 | (4,331,011) | (2,333,098) | |||||||
Net income | 6,519,771 | |||||||||
Dividends | (3,060,155) | |||||||||
Dividend yield | 5.61% | |||||||||
Proceeds from repurchase of equity | (1) | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 15,875,692 | 15,035,148 | 12,161,868 | |||||||
Long-term debt | 33,744,357 | 26,241,426 | 20,057,986 | |||||||
Deferred revenue | 199,487 | 226,324 | 257,396 | |||||||
Other long-term liabilities | 635,464 | 79,479 | 64,630 | |||||||
Net debt | (12,208,316) | (9,557,266) | (12,730,622) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 11,477,291 | 224,071 | 845,659 | |||||||
CAPEX | (9,029,940) | |||||||||
Cash from investing activities | (10,700,284) | |||||||||
Cash from financing activities | 1,593,789 | 7,860,905 | ||||||||
FCF | (2,916,994) | (2,959,386) | (4,753,342) | |||||||
Balance | ||||||||||
Cash | 19,363,715 | 13,123,142 | 11,148,439 | |||||||
Long term investments | 42,464,651 | 37,710,697 | 33,802,036 | |||||||
Excess cash | 57,029,606 | 46,824,110 | 41,396,813 | |||||||
Stockholders' equity | 57,258,146 | 44,831,650 | 48,555,515 | |||||||
Invested Capital | 72,533,672 | 62,804,435 | 61,187,751 | |||||||
ROIC | 9.54% | |||||||||
ROCE | 5.85% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 13,305,655 | 13,408,733 | 13,509,786 | |||||||
Price | 4.61 32.09% | 3.49 -13.61% | 4.04 11.29% | |||||||
Market cap | 61,339,067 31.08% | 46,796,477 -14.26% | 54,579,535 10.55% | |||||||
EV | 61,693,255 | 43,512,255 | 49,704,927 | |||||||
EBITDA | 13,998,902 | 1,954,670 | 3,482,844 | |||||||
EV/EBITDA | 4.41 | 22.26 | 14.27 | |||||||
Interest | 1,550,457 | 1,398,566 | 1,158,562 | |||||||
Interest/NOPBT | 20.24% |