Huaneng Power International, Inc.

OTC
HUNGF
Stock
Yield per half year: +11.05%
Dividend yield: 0%
Sector: Utilities

Reporting Huaneng Power International, Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ¥
15.75 10.79 10.55 11.39 9.69 6.62 5.58 7.17 8.16 16.09 7.44 -3.38
Выручка, млрд ¥
113.81 152.46 169.55 174.01 169.44 204.61 246.72 254.4 245.55 245.55 224.14 7.70
Чистая прибыль, млрд ¥
8.52 1.58 0.7344 0.7663 4.56 -10.64 -7.39 8.45 10.14 10.14 1.02 17.33
EV, млрд ¥
177.91 238.18 249.04 238.27 225.75 280.79 324.44 295.25 289.23 289.23 283.09 5.08
EBIT, млрд ¥
19.82 9.81 12.17 13.83 24.26 -5.95 0.2157 21.94 25.87 25.87 13.27 1.29
EBITDA, млрд ¥
34.64 30.33 32.98 35.69 45.56 15.73 24.13 47.04 51.71 51.71 36.83 2.56
OIBDA, млрд ¥
44.39 19.71 21.11 51.84 60.32 60.32 39.47 6.32
Баланс стоимость, млрд ¥
86 87.64 94.44 108.8 121.7 113.05 108.54 52.51 137.41 137.41 106.64 2.46
FCF, млрд ¥
11.23 3.19 8.02 5.83 -0.6176 -37.45 -8.21 -13.88 -13.12 -13.12 -14.6555 84.27
Операционный денежный поток, млрд ¥
31.51 29.2 28.73 37.32 42.05 6.03 32.52 45.5 50.53 50.53 35.33 3.74
Операционная прибыль, млрд ¥
18.38 9.18 10.11 12.38 9.63 -7.37 -10.41 13.25 18.74 18.74 4.77 14.24
Операционные расходы, млрд ¥
31.27 42.31 44.53 54.09 6.59 49.47 6.9 17.54 18.44 18.44 19.79 22.85
CAPEX, млрд ¥
20.28 26.01 20.71 31.5 42.67 43.48 40.73 59.38 63.65 63.65 49.98 8.33


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ¥
7.88 9.28 15.4 13.31 13.87 16.35 17.18 16.85 19.93 19.93 16.84 7.52
Short Term Investments ¥
-0.1786 -0.1619 -0.1504 -0.1837 -0.1673 -0.1506 -0.1339 9.71 0.0023 0.0023 1.85 -142.43
Long term investments ¥
3.53 3.8 23.04 21.12 21.64 21.56 23.04 23.77 22.23 2.39
Total Receivables ¥
21.93 30.2 33.8 38.52 43.73 58.64 43.48 48.15 47.65 47.65 48.33 1.73
Total Current Assets ¥
36.97 48.54 61.8 60.78 66.14 92.47 86.72 90.74 96.3 96.3 86.47 7.80
Чистые активы, млрд ¥
33.3 271.19 276.62 272.34 283.98 302.09 324.23 339.85 12.48 12.09 252.53 -46.47
Активы, млрд ¥
314.84 396.59 419.9 428.25 438.21 500.77 502.61 541.16 586.84 586.84 513.92 6.02
Short Term Debt ¥
97.84 113.89 97.52 98.04 100.54 125.31 110.76 57.23 61.17 61.17 91.00 -9.46
Long Term Debt ¥
77.17 123.02 155.53 143.85 132.46 166.25 190.74 190.39 189.08 189.08 173.78 7.38
Задолженность, млрд ¥
212.65 288.97 303.78 297.87 296.73 367.21 376.06 369.8 383.79 383.79 358.72 5.28
Чистый долг, млрд ¥
167.13 228.76 238.77 232.86 222.9 281.35 283.34 236.93 236.99 236.99 252.30 1.23
Долг, млрд ¥
175.01 236.91 253.05 241.89 233 291.56 300.51 253.78 256.93 256.93 267.16 1.97
Interest income ¥
0.1471 0.1989 0.2346 0.2646 0.2927 0.2883 0.3393 0.5069 0.3384 13.88
Расходы на обслуживание долга ¥
6.82 9.75 10.49 10.76 9.23 8.8 9.96 8.94 7.79 7.79 8.94 -3.34
Чист. проц. доходы, млрд ¥
-6.67 -9.55 -10.25 -10.5 -8.91 -8.51 -9.74 -8.58 0.0712 -9.2480 -3.96
Goodwill ¥
11.73 11.68 12.14 15.48 15.57 15.93 11.7 14.28 11.52 11.64 13.01 -6.08
Амортизация, млрд ¥
14.82 20.52 20.81 21.86 21.3 21.69 23.91 25.1 25.84 25.84 23.57 3.94
Себестоимость, млрд ¥
64.17 100.97 114.9 107.54 139.88 162.83 239.22 223.62 208.36 208.36 194.78 8.30
Товарно материальные запасы ¥
6.88 7.39 9.54 8.88 6.6 16.82 12.7 11.9 13.44 13.44 12.29 15.28


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.0588 0.0251 0.0182 -0.0146 -0.0368 -0.1683 -0.4706 0.538 0.779 0.779 0.1283 -284.14
Цена акции ао 0.6311 0.64 0.519 0.3639 0.705 0.4566 0.5157 0.55 0.5783 0.5783 0.5611 -3.88
Число акций ао, млн 15268.26 15840.75 18577.08 17214.42 17237.66 13162.04 15698.09 15698.09 13011.63 13011.63 14961.50 -5.47
FCF/акцию 0.7352 0.2011 0.4317 0.3386 -0.0358 -2.85 -0.5228 -0.8844 -1.01 -1.01 -1.0606 95.02


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.91 1.8 0.7777 0.7043 3.75 -9.41 -6.67 10.49 10.67 10.67 3.73 1.77 23.26
ROA, % 2.71 0.3984 0.1749 0.1789 1.04 -2.12 -1.47 1.62 1.8 1.8 1.67 0.1740 11.60
ROIC, % 16.06 14.73 8.84 1.83 3.82 3.99 5.16 1.1 1.04 7.43 5.54 3.74 13.24
ROS, % 1.04 0.4332 0.4404 2.69 -5.2 -2.99 3.32 4.13 4.13 4.13 5.01 0.6780 -195.50
ROCE, % 9.11 10.48 10.61 17.15 -4.46 0.0651 5.82 6.34 12.74 12.74 0.68 4.10 -223.36
Ebit margin, % 7.95 10.64 -2.56 0.0874 8.62 10.54 10.54 10.54 5.45 -232.72
Рентаб EBITDA, % 19.89 19.45 20.51 26.89 7.69 9.78 18.49 21.06 21.06 21.06 23.37 15.62 22.32
Чистая рентаб, % 7.49 1.04 0.4332 0.4404 2.69 -5.2 -2.99 3.32 4.13 4.13 5.01 0.3900 8.95
Operation Margin, % 6.02 5.97 7.11 5.68 -3.6 -4.22 5.21 7.63 7.63 7.63 13.34 2.53 -216.21
Доходность FCF, % 87.22 114.45 104.07 30.19 70.4 60.17 -9.32 -671.7 -114.5 -130.25 -173.1200 -216.70


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
1.27 6.68 15.51 12.64 1.45 -0.5242 -0.9703 6.91 5.15 5.15 12.53 2.40 28.85
P/BV
0.1254 0.1204 0.1206 0.089 0.0544 0.0493 0.3248 0.3403 0.2573 0.2573 1.33 0.2052 36.45
P/S
0.0948 0.0692 0.0672 0.0557 0.0391 0.0273 0.1666 0.2293 0.2127 0.2127 1.13 0.1350 40.32
P/FCF
3.31 1.42 1.66 -10.73 -0.1489 -0.8734 -0.7678 -1.51 -1.23 -1.23 20.57 -0.9060 52.55
E/P
0.1497 0.0645 0.0791 0.6892 -1.91 -1.03 0.6778 0.3436 0.6299 0.6299 -0.01 -0.2577 -180.10
EV/EBIT
20.96 14.35 -67.08 1504.2 13.46 11.18 11.18 11.18 294.59 -169.88
EV/EBITDA
5.14 7.85 7.55 6.68 4.95 17.85 13.45 6.28 5.59 5.59 1.22 9.62 2.46
EV/S
1.56 1.47 1.37 1.33 1.37 1.31 1.16 1.18 1.18 1.18 1.99 1.24 -2.94
EV/FCF
74.77 31.05 40.88 -365.55 -7.5 -39.53 -21.27 -22.04 -22.04 -22.04 40.23 -22.4760 24.06
Debt/EBITDA
7.81 7.67 6.78 5.11 18.53 12.45 5.4 4.97 4.97 4.97 -0.79 9.26 -23.14
Netdebt/Ebitda
7.54 7.24 6.52 4.89 17.88 11.74 5.04 4.58 4.58 4.58 -0.64 8.76 -23.84
Debt/Ratio
0.5974 0.6026 0.5648 0.5317 0.5822 0.5979 0.469 0.4378 0.4378 0.4378 0.34 0.5049 -5.54
Debt/Equity
2.7 2.68 2.22 1.91 2.58 2.77 4.83 1.87 1.89 1.89 2.76 2.79 -6.03
Debt/Net Income
149.96 344.56 315.64 51.04 -27.41 -40.68 30.05 25.35 25.35 25.35 7.53 2.53 -198.45
PEG
-6.95 -6.95 -6.9500 0.00
Бета
0.0408 -0.4322 -1.44 -1.44 -1.99 -0.6105 -428.02
Индекс Альтмана
1.4 1.38 1.44 1.58 1.19 1.38 2.55 0.7548 0.7273 0.7273 1.61 1.32 -9.38


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
14.21 14.55 4.35 12.55 13.21 13.73 15.1 11.66 14.32 1.77 13.60 1.63
Дивиденд
0.38 0.479 0.47 0.29 0.1196 0.117 0.1507 0.3951 0.0282 0.0282 0.1621 -25.10
Див доход, ао, %
36.22 44.13 66.53 43.54 19.51 20.79 39.22 93.27 4.98 0 4.19 35.55 -23.90
Дивиденды / прибыль, %
170.78 275.53 1709.14 1723.93 300.83 -141.97 -157.81 138.03 141.25 141.25 51.31 56.07 -14.03
Dividend Coverage Ratio
5.73 5.73 5.73 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
25.18 21.25 16.51 23.34 25.92 25.92 0.58
Персонал, чел
57 069 57 038 -0.03