XSHG601985
Market cap25bUSD
Dec 20, Last price
9.75CNY
1D
-1.81%
1Q
-2.40%
Jan 2017
38.10%
IPO
81.56%
Name
China National Nuclear Power Co Ltd
Chart & Performance
Profile
China National Nuclear Power Co., Ltd. invests in, develops, constructs, operates, and manages nuclear power projects in the People's Republic of China. The company is also involved in the investment and development of clean energy projects; investment and management of power transmission and distribution projects; research on nuclear power operation safety technology, and related technical services and consulting business; and sales of electricity. As of March 31, 2021, it operated 23 nuclear power units with an installed capacity of 21.391 million kilowatts. The company also operates new energy with an installed capacity of 5,249,900 kilowatts, including 1,756,900 kilowatts of wind power energy and 3,493,300 kilowatts of photovoltaic energy. The company is headquartered in Beijing, the People's Republic of China. China National Nuclear Power Co., Ltd. is a subsidiary of China National Nuclear Corporation.
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 | 74,957,180 5.15% | 71,285,601 14.30% | 62,367,218 19.30% | |||||||
Cost of revenue | 44,663,177 | 42,697,488 | 37,790,636 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 30,294,003 | 28,588,113 | 24,576,582 | |||||||
NOPBT Margin | 40.42% | 40.10% | 39.41% | |||||||
Operating Taxes | 3,570,537 | 3,247,069 | 2,504,712 | |||||||
Tax Rate | 11.79% | 11.36% | 10.19% | |||||||
NOPAT | 26,723,466 | 25,341,044 | 22,071,870 | |||||||
Net income | 10,623,827 -34.91% | 16,322,706 16.14% | 14,054,787 28.39% | |||||||
Dividends | (3,210,158) | (2,827,560) | (2,269,283) | |||||||
Dividend yield | 2.23% | 2.44% | 1.44% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 19,864,355 | 38,783,705 | 39,670,750 | |||||||
Long-term debt | 262,713,381 | 223,090,095 | 196,178,929 | |||||||
Deferred revenue | 152,048 | 140,040 | 134,394 | |||||||
Other long-term liabilities | 21,691,303 | 22,006,526 | 25,033,382 | |||||||
Net debt | 265,061,223 | 239,924,286 | 216,367,277 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 43,126,075 | 46,697,697 | 35,608,017 | |||||||
CAPEX | (67,100,346) | |||||||||
Cash from investing activities | (71,711,534) | |||||||||
Cash from financing activities | 22,332,070 | 9,435,949 | ||||||||
FCF | (11,492,144) | (11,153,533) | 2,823,306 | |||||||
Balance | ||||||||||
Cash | 9,830,900 | 16,163,549 | 13,064,063 | |||||||
Long term investments | 7,685,613 | 5,785,964 | 6,418,338 | |||||||
Excess cash | 13,768,654 | 18,385,233 | 16,364,041 | |||||||
Stockholders' equity | 128,481,854 | 118,357,000 | 101,963,059 | |||||||
Invested Capital | 447,615,881 | 406,807,306 | 363,709,041 | |||||||
ROIC | 6.26% | 6.58% | 6.22% | |||||||
ROCE | 6.56% | 6.72% | 6.46% | |||||||
EV | ||||||||||
Common stock shares outstanding | 19,176,583 | 19,292,997 | 18,932,048 | |||||||
Price | 7.50 25.00% | 6.00 -27.71% | 8.30 68.70% | |||||||
Market cap | 143,824,369 24.25% | 115,757,982 -26.33% | 157,136,002 95.50% | |||||||
EV | 480,733,971 | 414,911,363 | 423,753,123 | |||||||
EBITDA | 47,055,837 | 44,319,863 | 38,775,867 | |||||||
EV/EBITDA | 10.22 | 9.36 | 10.93 | |||||||
Interest | 7,265,832 | 7,640,989 | 7,656,209 | |||||||
Interest/NOPBT | 23.98% | 26.73% | 31.15% |