
Huaneng Lancang River Hydropower Inc
SSE:600025

Intrinsic Value
The intrinsic value of one
Huaneng Lancang River Hydropower Inc
stock under the Base Case scenario is
12.36
CNY.
Compared to the current market price of 9.4 CNY,
Huaneng Lancang River Hydropower Inc
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Huaneng Lancang River Hydropower Inc
Fundamental Analysis



Revenue & Expenses Breakdown
Huaneng Lancang River Hydropower Inc
Balance Sheet Decomposition
Huaneng Lancang River Hydropower Inc
Current Assets | 6.7B |
Cash & Short-Term Investments | 3B |
Receivables | 3.4B |
Other Current Assets | 304.4m |
Non-Current Assets | 197.2B |
Long-Term Investments | 5.1B |
PP&E | 183.7B |
Intangibles | 6.3B |
Other Non-Current Assets | 2.1B |
Free Cash Flow Analysis
Huaneng Lancang River Hydropower Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Huaneng Lancang River Hydropower Inc
Revenue
|
24.7B
CNY
|
Cost of Revenue
|
-11.3B
CNY
|
Gross Profit
|
13.4B
CNY
|
Operating Expenses
|
-905.3m
CNY
|
Operating Income
|
12.5B
CNY
|
Other Expenses
|
-4.8B
CNY
|
Net Income
|
7.7B
CNY
|
Profitability Score
Profitability Due Diligence
Huaneng Lancang River Hydropower Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Huaneng Lancang River Hydropower Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Huaneng Lancang River Hydropower Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Huaneng Lancang River Hydropower Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Huaneng Lancang River Hydropower Inc
According to Wall Street analysts, the average 1-year price target for
Huaneng Lancang River Hydropower Inc
is 11.01 CNY
with a low forecast of 8.48 CNY and a high forecast of 13.23 CNY.
Dividends
Current shareholder yield for Huaneng Lancang River Hydropower Inc is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Huaneng Lancang River Hydropower Inc
stock under the Base Case scenario is
12.36
CNY.
Compared to the current market price of 9.4 CNY,
Huaneng Lancang River Hydropower Inc
is
Undervalued by 24%.