Stock 1165 SHUNFENG INTERNATIONAL CLEAN ENERGY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shunfeng International Clean Energy Limited

Equities

1165

KYG8116S1057

Independent Power Producers

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.02 HKD -9.09% Intraday chart for Shunfeng International Clean Energy Limited +17.65% +11.11%
Mar. 27 Shunfeng International Clean Energy Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 18 Shunfeng International Clean Energy Limited Provides Consolidated Earnings Guidance for the Year Ended 31 December 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,509 2,291 521 998 317.6 175.1
Enterprise Value (EV) 1 14,849 15,286 11,343 9,033 5,538 4,670
P/E ratio -1.81 x -1.21 x -0.27 x -1.81 x -0.4 x -0.99 x
Yield - - - - - -
Capitalization / Revenue 0.15 x 0.22 x 0.3 x 0.68 x 0.49 x 0.56 x
EV / Revenue 1.48 x 1.49 x 6.55 x 6.16 x 8.52 x 14.9 x
EV / EBITDA 10.1 x 11 x 8.94 x 11.1 x 11 x 23.2 x
EV / FCF -91.9 x 26.1 x -4.06 x 8.16 x -10.9 x 5.88 x
FCF Yield -1.09% 3.83% -24.6% 12.3% -9.13% 17%
Price to Book 0.37 x 1.01 x -0.6 x -0.68 x -0.33 x -0.16 x
Nbr of stocks (in thousands) 4,314,151 4,982,375 4,982,375 4,982,375 4,982,375 5,082,375
Reference price 2 0.3498 0.4598 0.1046 0.2003 0.0637 0.0344
Announcement Date 4/27/18 4/30/19 5/15/20 4/29/21 5/13/22 4/28/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 10,017 10,291 1,731 1,466 650.2 313.1
EBITDA 1 1,477 1,393 1,269 816.9 501.4 201.5
EBIT 1 371.8 485.1 467.5 424.7 187.6 54.12
Operating Margin 3.71% 4.71% 27.01% 28.96% 28.85% 17.28%
Earnings before Tax (EBT) 1 -767.6 -1,578 -2,001 -488.5 -866.6 -173.8
Net income 1 -832 -1,706 -1,902 -552.3 -799.7 -173.9
Net margin -8.31% -16.57% -109.86% -37.66% -122.99% -55.53%
EPS 2 -0.1929 -0.3808 -0.3817 -0.1108 -0.1605 -0.0348
Free Cash Flow 1 -161.5 586.1 -2,791 1,108 -505.8 794.2
FCF margin -1.61% 5.7% -161.2% 75.53% -77.8% 253.61%
FCF Conversion (EBITDA) - 42.07% - 135.58% - 394.18%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/27/18 4/30/19 5/15/20 4/29/21 5/13/22 4/28/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 13,339 12,995 10,822 8,035 5,220 4,495
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.034 x 9.329 x 8.531 x 9.836 x 10.41 x 22.31 x
Free Cash Flow 1 -161 586 -2,791 1,108 -506 794
ROE (net income / shareholders' equity) -14.6% -37.9% -95.2% -150% 219% 19.6%
ROA (Net income/ Total Assets) 0.87% 1.2% 1.41% 2.05% 1.42% 0.57%
Assets 1 -95,506 -142,707 -135,162 -26,887 -56,140 -30,503
Book Value Per Share 2 0.9400 0.4500 -0.1700 -0.3000 -0.2000 -0.2100
Cash Flow per Share 2 0.1500 0.1500 0.0200 0.0500 0.0100 0.1000
Capex 1 1,088 575 382 102 61.3 13.8
Capex / Sales 10.87% 5.58% 22.05% 6.94% 9.44% 4.41%
Announcement Date 4/27/18 4/30/19 5/15/20 4/29/21 5/13/22 4/28/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Renewable IPPs

1st Jan change Capi.
SHUNFENG INTERNATIONAL CLEAN ENERGY LIMITED Stock Shunfeng International Clean Energy Limited
+11.11% 12.98M
ADANI GREEN ENERGY LIMITED Stock Adani Green Energy Limited
+13.13% 34.31B
HUANENG LANCANG RIVER HYDROPOWER INC. Stock Huaneng Lancang River Hydropower Inc.
+12.05% 24.02B
EDP RENOVÁVEIS, S.A. Stock EDP Renováveis, S.A.
-30.63% 14.05B
ENGIE BRASIL ENERGIA S.A. Stock Engie Brasil Energia S.A.
-12.22% 6.33B
NEOEN Stock Neoen
-1.85% 4.82B
ERG S.P.A. Stock ERG S.p.A.
-13.37% 3.89B
NORTHLAND POWER INC. Stock Northland Power Inc.
-14.83% 3.83B
ENCAVIS AG Stock Encavis AG
+8.47% 2.91B
RENANTIS S.P.A Stock Renantis S.p.A
-.--% 2.89B
Renewable IPPs
  1. Stock Market
  2. Equities
  3. 1165 Stock
  4. Financials Shunfeng International Clean Energy Limited