SHANGHAI ELECTRIC POWER CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.04 CNY | +1.23% |
|
-0.22% | +6.86% |
| Apr. 26 | Shanghai Electric Power Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 22 | Shanghai Electric Power pulls offer to buy stake in Pakistan's K-Electric | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 21,068 | 18,634 | 33,552 | 28,196 | 23,830 | 25,463 | - |
| Enterprise Value (EV) 1 | 21,068 | 18,634 | 33,552 | 28,196 | 23,830 | 25,463 | 25,463 |
| P/E ratio | 22.3 x | 24.6 x | -16.6 x | 147 x | 17.1 x | 8.37 x | 7.01 x |
| Yield | 1.61% | 1.54% | - | 0.35% | 2.36% | 3.54% | 4.31% |
| Capitalization / Revenue | 0.89 x | 0.77 x | - | 0.72 x | 0.56 x | 0.61 x | 0.55 x |
| EV / Revenue | 0.89 x | 0.77 x | - | 0.72 x | 0.56 x | 0.61 x | 0.55 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | 7.55 x | -46.3 x | -3.4 x | -3.67 x |
| FCF Yield | - | - | - | 13.2% | -2.16% | -29.4% | -27.3% |
| Price to Book | - | 1.14 x | - | 1.75 x | 1.33 x | 1.02 x | 0.93 x |
| Nbr of stocks (in thousands) | 2,617,164 | 2,617,164 | 2,617,164 | 2,816,744 | 2,816,744 | 2,816,744 | - |
| Reference price 2 | 8.050 | 7.120 | 12.82 | 10.01 | 8.460 | 9.040 | 9.040 |
| Announcement Date | 3/30/20 | 3/29/21 | 4/28/22 | 3/12/23 | 3/7/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 23,690 | 24,203 | - | 39,161 | 42,402 | 42,010 | 46,101 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 2,488 | 2,496 | - | 2,481 | 4,430 | 2,083 | 2,526 |
| Operating Margin | 10.5% | 10.31% | - | 6.34% | 10.45% | 4.96% | 5.48% |
| Earnings before Tax (EBT) 1 | 2,533 | 2,503 | - | 2,546 | 4,404 | 2,348 | 2,792 |
| Net income 1 | 962.4 | 889.2 | -1,893 | 320.8 | 1,593 | 3,045 | 3,621 |
| Net margin | 4.06% | 3.67% | - | 0.82% | 3.76% | 7.25% | 7.85% |
| EPS 2 | 0.3609 | 0.2900 | -0.7732 | 0.0683 | 0.4954 | 1.080 | 1.290 |
| Free Cash Flow 1 | - | - | - | 3,733 | -514.3 | -7,485 | -6,943 |
| FCF margin | - | - | - | 9.53% | -1.21% | -17.82% | -15.06% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | 1,163.86% | - | - | - |
| Dividend per Share 2 | 0.1300 | 0.1100 | - | 0.0350 | 0.2000 | 0.3200 | 0.3900 |
| Announcement Date | 3/30/20 | 3/29/21 | 4/28/22 | 3/12/23 | 3/7/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 |
|---|---|---|
| Net sales | - | - |
| EBITDA | - | - |
| EBIT | - | - |
| Operating Margin | - | - |
| Earnings before Tax (EBT) | - | - |
| Net income 1 | 452.8 | 681.5 |
| Net margin | - | - |
| EPS | 0.1448 | - |
| Dividend per Share | - | - |
| Announcement Date | 8/28/23 | 10/27/23 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | 3,733 | -514 | -7,485 | -6,943 |
| ROE (net income / shareholders' equity) | 5.89% | 4.72% | - | 1.22% | 8.14% | 12.9% | 14% |
| ROA (Net income/ Total Assets) | 0.92% | 0.74% | - | - | - | - | - |
| Assets 1 | 105,178 | 120,002 | - | - | - | - | - |
| Book Value Per Share 2 | - | 6.270 | - | 5.720 | 6.350 | 8.840 | 9.740 |
| Cash Flow per Share | 2.270 | 2.780 | - | - | - | - | - |
| Capex 1 | 7,845 | 14,419 | - | 8,408 | 7,920 | 17,002 | 18,266 |
| Capex / Sales | 33.11% | 59.58% | - | 21.47% | 18.68% | 40.47% | 39.62% |
| Announcement Date | 3/30/20 | 3/29/21 | 4/28/22 | 3/12/23 | 3/7/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
9.04
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +6.86% | 3.51B | |
| +18.73% | 14.47B | |
| +9.41% | 5.01B | |
| +11.94% | 4.74B | |
| -5.73% | 3.96B | |
| -1.83% | 2.26B | |
| -24.39% | 2.04B | |
| +36.53% | 1.71B | |
| +24.38% | 1.65B | |
| +16.43% | 1.54B |
- Stock Market
- Equities
- 600021 Stock
- Financials Shanghai Electric Power Co., Ltd.
