CGN Power Co Ltd Relative Valuation - CGN Power Co Ltd

Watchlist Manager

Watchlist

Price: 3.53 CNY 0.28%

Market Cap: 178.3B CNY

Section:

Relative Value

The Relative Value of one CGN Power Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 3.53 CNY, CGN Power Co Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

CGN Power Co Ltd Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

2.1

P/S

vs History	34
vs Industry	38

Median 5Y

1.9

Industry

1.7

Forward

More Details

16.5

P/E

vs History	23
vs Industry	33

Median 5Y

14.4

Industry

Forward

16.4

More Details

4.7

P/OCF

vs History	34
vs Industry	48

Median 5Y

4.5

Industry

6.9

More Details

10.7

P/FCFE

vs History	34
vs Industry	37

Median 5Y

9.4

Industry

14.1

More Details

1.5

P/B

vs History	33
vs Industry	38

Median 5Y

1.4

Industry

1.4

More Details

EV/S

vs History	52
vs Industry	33

Median 5Y

Industry

2.8

Forward

3.9

More Details

11.8

EV/GP

vs History	50
vs Industry	25

Median 5Y

11.8

Industry

7.4

More Details

13.8

EV/EBITDA

vs History	31
vs Industry	27

Median 5Y

13.2

Industry

10.4

Forward

8.3

More Details

13.8

EV/EBIT

vs History	31
vs Industry	41

Median 5Y

13.2

Industry

14.9

Forward

12.9

More Details

9.1

EV/OCF

vs History	95
vs Industry	41

Median 5Y

9.8

Industry

10.9

More Details

18.9

EV/FCFF

vs History	26
vs Industry	23

Median 5Y

18.2

Industry

More Details

0.9

EV/IC

vs History	31
vs Industry	41

Median 5Y

0.9

Industry

0.9

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN		CGN Power Co Ltd SZSE:003816	178.3B CNY	2.1	16.5	13.8	13.8
DE		Uniper SE XETRA:UN01	562.9B EUR	2.1	-29.7	-142.5	-87.5
SA		ACWA Power Co SAU:2082	284.4B SAR	45.2	161.8	134.3	174.5
US		Vistra Corp NYSE:VST	43B USD	2.5	17.4	8.8	14.4
IN		NTPC Ltd NSE:NTPC	3.5T INR	1.9	15.7	9.9	14.5
IN		Adani Power Ltd NSE:ADANIPOWER	2.1T INR	3.8	16.2	11	13.7
CN		China National Nuclear Power Co Ltd SSE:601985	176.2B CNY	2.3	17.3	16.5	16.5
TH	G	Gulf Energy Development PCL SET:GULF	533.9B THB	4.4	29.4	30.5	37.2
CN		SDIC Power Holdings Co Ltd SSE:600886	111.5B CNY	1.9	15.8	13.8	13.8
CN		Huaneng Power International Inc SSE:600011	100.4B CNY	0.4	13.9	13.2	13.2
HK		China Resources Power Holdings Co Ltd HKEX:836	90.1B HKD	0.9	6.3	10	10

				Revenue Growth	P/S to Growth
CN		CGN Power Co Ltd SZSE:003816	Average P/S: 6.1 2.1	5%	0.4
DE		Uniper SE XETRA:UN01	2.1	0%	N/A
SA		ACWA Power Co SAU:2082	45.2	26%	1.7
US		Vistra Corp NYSE:VST	2.5	10%	0.2
IN		NTPC Ltd NSE:NTPC	1.9	7%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	3.8	10%	0.4
CN		China National Nuclear Power Co Ltd SSE:601985	2.3	7%	0.3
TH	G	Gulf Energy Development PCL SET:GULF	4.4	5%	0.9
CN		SDIC Power Holdings Co Ltd SSE:600886	1.9	5%	0.4
CN		Huaneng Power International Inc SSE:600011	0.4	1%	0.4
HK		China Resources Power Holdings Co Ltd HKEX:836	0.9	5%	0.2

				Earnings Growth	PEG
CN		CGN Power Co Ltd SZSE:003816	Average P/E: 31 16.5	4%	4.1
DE		Uniper SE XETRA:UN01	Negative Multiple: -29.7	N/A	N/A
SA		ACWA Power Co SAU:2082	161.8	25%	6.5
US		Vistra Corp NYSE:VST	17.4	8%	2.2
IN		NTPC Ltd NSE:NTPC	15.7	7%	2.2
IN		Adani Power Ltd NSE:ADANIPOWER	16.2	-10%	N/A
CN		China National Nuclear Power Co Ltd SSE:601985	17.3	8%	2.2
TH	G	Gulf Energy Development PCL SET:GULF	29.4	17%	1.7
CN		SDIC Power Holdings Co Ltd SSE:600886	15.8	14%	1.1
CN		Huaneng Power International Inc SSE:600011	13.9	17%	0.8
HK		China Resources Power Holdings Co Ltd HKEX:836	6.3	8%	0.8

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Newmark Group Inc NASDAQ:NMRK	11.13 USD -0.62%
	Golar LNG Ltd NASDAQ:GLNG	40.31 USD 0.35%
	T Rowe Price Group Inc NASDAQ:TROW	88.44 USD -1.21%
	Mr Cooper Group Inc NASDAQ:COOP	116.72 USD 0.25%
	CGN Power Co Ltd SZSE:003816	3.53 CNY 0.28%
	KPR Mill Ltd NSE:KPRMILL	1 022.95 INR -1.12%

	Franklin Covey Co NYSE:FC	20.78 USD 0.19%
	Mohawk Industries Inc NYSE:MHK	106.87 USD -2.04%
	Ardmore Shipping Corp NYSE:ASC	9.58 USD 2.24%
	ASGN Inc NYSE:ASGN	51.37 USD -0.75%
	Skyworks Solutions Inc NASDAQ:SWKS	61.52 USD 0.03%
	Weatherford International PLC NASDAQ:WFRD	42.74 USD 3.14%

	Johnson & Johnson NYSE:JNJ	154.58 USD -0.23%
	Bank of America Corp NYSE:BAC	39.69 USD 0.28%
	Mastercard Inc NYSE:MA	533.48 USD -0.37%
	Salesforce Inc NYSE:CRM	267.85 USD 1.19%
	Abbvie Inc NYSE:ABBV	186.06 USD 3.15%
	Home Depot Inc NYSE:HD	357.58 USD -0.57%

	Arista Networks Inc NYSE:ANET	77.91 USD 3.48%
	Visa Inc NYSE:V	335.17 USD -0.16%
	Texas Pacific Land Corp NYSE:TPL	1 334.63 USD -0.09%
	KLA Corp NASDAQ:KLAC	694.61 USD 0.75%
	Manhattan Associates Inc NASDAQ:MANH	174.58 USD 0.21%
	Monolithic Power Systems Inc NASDAQ:MPWR	583.72 USD 0.51%

CGN Power Co Ltd
SZSE:003816

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
CGN Power Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
CN		CGN Power Co Ltd SZSE:003816	Average EV/EBITDA: 26.2 13.8	29%	0.5
DE		Uniper SE XETRA:UN01	Negative Multiple: -142.5	N/A	N/A
SA		ACWA Power Co SAU:2082	134.3	46%	2.9
US		Vistra Corp NYSE:VST	8.8	1%	8.8
IN		NTPC Ltd NSE:NTPC	9.9	10%	1
IN		Adani Power Ltd NSE:ADANIPOWER	11	9%	1.2
CN		China National Nuclear Power Co Ltd SSE:601985	16.5	25%	0.7
TH	G	Gulf Energy Development PCL SET:GULF	30.5	6%	5.1
CN		SDIC Power Holdings Co Ltd SSE:600886	13.8	29%	0.5
CN		Huaneng Power International Inc SSE:600011	13.2	39%	0.3
HK		China Resources Power Holdings Co Ltd HKEX:836	10	34%	0.3

				EBIT Growth	EV/EBIT to Growth
CN		CGN Power Co Ltd SZSE:003816	Average EV/EBIT: 32.2 13.8	9%	1.5
DE		Uniper SE XETRA:UN01	Negative Multiple: -87.5	N/A	N/A
SA		ACWA Power Co SAU:2082	174.5	53%	3.3
US		Vistra Corp NYSE:VST	14.4	3%	4.8
IN		NTPC Ltd NSE:NTPC	14.5	11%	1.3
IN		Adani Power Ltd NSE:ADANIPOWER	13.7	10%	1.4
CN		China National Nuclear Power Co Ltd SSE:601985	16.5	4%	4.1
TH	G	Gulf Energy Development PCL SET:GULF	37.2	0%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13.8	10%	1.4
CN		Huaneng Power International Inc SSE:600011	13.2	23%	0.6
HK		China Resources Power Holdings Co Ltd HKEX:836	10	17%	0.6

	ServiceNow Inc NYSE:NOW	945.26 USD 0.71%
	EOG Resources Inc NYSE:EOG	113.07 USD -0.34%
	Monster Beverage Corp NASDAQ:MNST	58.67 USD 0.14%
	Copart Inc NASDAQ:CPRT	60.9 USD -1.73%
	Applied Materials Inc NASDAQ:AMAT	151.55 USD 0.92%
	Airbnb Inc NASDAQ:ABNB	122.51 USD 0.66%

52 Week Range	3.41 5.21
Price Target

CGN Power Co Ltd SZSE:003816

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples CGN Power Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

CGN Power Co Ltd
SZSE:003816

Competitors Multiples
CGN Power Co Ltd Competitors