Loading...
XSHG600886
Market cap16bUSD
Dec 20, Last price  
16.11CNY
1D
-1.59%
1Q
5.09%
Jan 2017
141.53%
Name

SDIC Power Holdings Co Ltd

Chart & Performance

D1W1MN
XSHG:600886 chart
P/E
17.91
P/S
2.12
EPS
0.90
Div Yield, %
1.71%
Shrs. gr., 5y
1.89%
Rev. gr., 5y
6.70%
Revenues
56.71b
+12.32%
2,377,850,8733,056,764,4534,217,034,1526,648,986,1026,580,129,76511,917,120,46615,947,612,02421,703,539,22923,867,007,74628,338,981,08532,957,169,19231,279,699,77229,270,802,96531,645,284,23541,011,372,73542,433,460,26539,320,364,09343,681,745,82150,489,243,62356,711,862,468
Net income
6.70b
-12.70%
328,464,518379,532,697410,736,833552,421,164124,127,667531,370,805494,486,645259,256,0581,053,949,1663,305,278,9675,596,633,2225,427,522,2033,916,447,6423,232,300,0154,364,098,4258,731,062,2509,776,180,1345,175,672,3457,679,930,2856,704,936,953
CFO
21.27b
-3.17%
1,120,756,1111,384,501,3701,540,794,6172,424,268,7941,670,839,7745,044,550,1235,045,281,5055,376,582,1078,606,379,05815,197,612,77621,418,981,07022,896,771,64919,066,537,84918,141,039,79819,218,801,11420,354,175,49320,743,217,25514,631,389,19721,963,501,65021,268,122,583
Dividend
Aug 09, 20240.4948 CNY/sh

Profile

SDIC Power Holdings Co., Ltd. engages in the electricity business in China. It generates electricity with an installed capacity of 20.765 million kilowatts of hydropower; 11.8808 million kilowatts of thermal power; and 2.2305 million kilowatts of wind power; and 1.342 million kilowatts solar power. SDIC Power Holdings Co., Ltd. is based in Beijing, China.
URL
https://www.sdicpower.com/
IPO date
Jan 18, 1996
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
56,711,862
12.32%
50,489,244
15.58%
43,681,746
11.09%
Cost of revenue
36,821,178
34,728,263
31,274,304
Unusual Expense (Income)
NOPBT
19,890,685
15,760,981
12,407,441
NOPBT Margin
35.07%
31.22%
28.40%
Operating Taxes
2,055,201
1,753,040
1,373,541
Tax Rate
10.33%
11.12%
11.07%
NOPAT
17,835,484
14,007,941
11,033,900
Net income
6,704,937
-12.70%
7,679,930
48.39%
5,175,672
-47.06%
Dividends
(7,011,545)
(1,218,758)
(1,950,445)
Dividend yield
6.95%
1.51%
2.28%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
9,412,128
21,748,320
18,521,809
Long-term debt
127,654,433
118,284,750
113,698,839
Deferred revenue
153,171
159,958
Other long-term liabilities
1,962,574
1,420,452
1,408,162
Net debt
115,313,452
118,356,141
113,637,337
Cash flow
Cash from operating activities
21,268,123
21,963,502
14,631,389
CAPEX
Cash from investing activities
(20,656,256)
Cash from financing activities
(939,112)
FCF
15,077,709
2,428,897
4,694,136
Balance
Cash
11,496,424
11,769,933
8,997,911
Long term investments
10,256,684
9,906,996
9,585,400
Excess cash
18,917,515
19,152,467
16,399,223
Stockholders' equity
85,608,257
77,115,095
71,550,347
Invested Capital
221,400,608
214,267,088
204,063,898
ROIC
8.19%
6.70%
5.50%
ROCE
8.25%
6.74%
5.62%
EV
Common stock shares outstanding
7,659,284
7,454,180
7,454,180
Price
13.18
21.70%
10.83
-5.58%
11.47
32.75%
Market cap
100,949,359
25.05%
80,728,767
-5.58%
85,499,442
42.06%
EV
259,313,642
238,192,648
235,740,956
EBITDA
29,812,724
25,389,499
21,002,354
EV/EBITDA
8.70
9.38
11.22
Interest
4,612,319
5,086,741
4,396,298
Interest/NOPBT
23.19%
32.27%
35.43%