Central Hydropower JSC (VN:CHP)

Watchlist Manager

Watchlist

Price: 32 850 VND 0.15%

Market Cap: 4.8T VND

Have any thoughts about
Central Hydropower JSC?

Write Note

Section:

Relative Value

The Relative Value of one CHP stock under the Base Case scenario is 29 102.68 VND. Compared to the current market price of 32 850 VND, Central Hydropower JSC is Overvalued by 11%.

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?

CHP Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

6.2

P/S

vs History	50
vs Industry	11

Median 5Y

6.2

Industry

1.7

More Details

17.8

P/E

vs History	50
vs Industry	39

Median 5Y

17.9

Industry

15.1

More Details

10.4

P/OCF

vs History	50
vs Industry	25

Median 5Y

10.4

Industry

More Details

28.3

P/FCFE

vs History	50
vs Industry	16

Median 5Y

28.4

Industry

13.7

More Details

2.4

P/B

vs History	50
vs Industry	17

Median 5Y

2.4

Industry

1.4

More Details

6.4

EV/S

vs History	50
vs Industry	17

Median 5Y

6.5

Industry

2.8

More Details

12.9

EV/GP

vs History	50
vs Industry	28

Median 5Y

Industry

7.5

More Details

8.7

EV/EBITDA

vs History	50
vs Industry	50

Median 5Y

8.8

Industry

10.2

More Details

14.3

EV/EBIT

vs History	50
vs Industry	45

Median 5Y

14.4

Industry

14.7

More Details

10.8

EV/OCF

vs History	50
vs Industry	39

Median 5Y

10.8

Industry

More Details

10.9

EV/FCFF

vs History	50
vs Industry	33

Median 5Y

10.9

Industry

15.3

More Details

2.1

EV/IC

vs History	50
vs Industry	13

Median 5Y

2.1

Industry

0.9

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
VN	C	Central Hydropower JSC VN:CHP	4.8T VND	6.2	17.8	8.7	14.3
CN		China Yangtze Power Co Ltd SSE:600900	688.8B CNY	8.4	23.2	21.3	21.3
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	1 180.7T IDR	177.5	964.7	244.9	244.9
IN		Adani Green Energy Ltd NSE:ADANIGREEN	3.2T INR	32.1	259.3	45.4	60.4
CN		Huaneng Lancang River Hydropower Inc SSE:600025	184.3B CNY	7.1	23.3	22	22
ES	E	EDP Renovaveis SA ELI:EDPR	15.8B EUR	4.8	18.1	17.4	17.4
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	117.1B CNY	4.3	16.3	20.5	20.5
CN		China Longyuan Power Group Corp Ltd HKEX:916	120.1B HKD	2.9	17.4	9.4	18
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	83.8B CNY	54.5	18.2	275.2	275.2
IN		NHPC Ltd NSE:NHPC	950.8B INR	9.9	26.3	24.7	32.7
NZ		Meridian Energy Ltd NZX:MEL	15.7B NZD	3.2	36.6	24.7	24.7

				Revenue Growth
VN	C	Central Hydropower JSC VN:CHP	Average P/S: 28.3 6.2	N/A
CN		China Yangtze Power Co Ltd SSE:600900	8.4	18%
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	177.5	N/A
IN		Adani Green Energy Ltd NSE:ADANIGREEN	32.1	173%
CN		Huaneng Lancang River Hydropower Inc SSE:600025	7.1	29%
ES	E	EDP Renovaveis SA ELI:EDPR	4.8	36%
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	4.3	61%
CN		China Longyuan Power Group Corp Ltd HKEX:916	2.9	29%
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	54.5	30%
IN		NHPC Ltd NSE:NHPC	9.9	96%
NZ		Meridian Energy Ltd NZX:MEL	3.2	N/A

				Earnings Growth
VN	C	Central Hydropower JSC VN:CHP	Average P/E: 129.2 17.8	N/A
CN		China Yangtze Power Co Ltd SSE:600900	23.2	39%
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	964.7	N/A
IN		Adani Green Energy Ltd NSE:ADANIGREEN	259.3	471%
CN		Huaneng Lancang River Hydropower Inc SSE:600025	23.3	53%
ES	E	EDP Renovaveis SA ELI:EDPR	18.1	125%
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	16.3	56%
CN		China Longyuan Power Group Corp Ltd HKEX:916	17.4	-36%
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	18.2	31%
IN		NHPC Ltd NSE:NHPC	26.3	74%
NZ		Meridian Energy Ltd NZX:MEL	36.6	N/A

				EBITDA Growth
VN	C	Central Hydropower JSC VN:CHP	Average EV/EBITDA: 64.9 8.7	N/A
CN		China Yangtze Power Co Ltd SSE:600900	21.3	77%
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	244.9	N/A
IN		Adani Green Energy Ltd NSE:ADANIGREEN	45.4	195%
CN		Huaneng Lancang River Hydropower Inc SSE:600025	22	91%
ES	E	EDP Renovaveis SA ELI:EDPR	17.4	341%
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	20.5	211%
CN		China Longyuan Power Group Corp Ltd HKEX:916	9.4	34%
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	275.2	1 693%
IN		NHPC Ltd NSE:NHPC	24.7	159%
NZ		Meridian Energy Ltd NZX:MEL	24.7	N/A

				EBIT Growth
VN	C	Central Hydropower JSC VN:CHP	Average EV/EBIT: 68.3 14.3	N/A
CN		China Yangtze Power Co Ltd SSE:600900	21.3	27%
ID	B	Barito Renewables Energy PT Tbk IDX:BREN	244.9	N/A
IN		Adani Green Energy Ltd NSE:ADANIGREEN	60.4	N/A
CN		Huaneng Lancang River Hydropower Inc SSE:600025	22	46%
ES	E	EDP Renovaveis SA ELI:EDPR	17.4	169%
CN		China Three Gorges Renewables Group Co Ltd SSE:600905	20.5	64%
CN		China Longyuan Power Group Corp Ltd HKEX:916	18	34%
CN		Sichuan Chuantou Energy Co Ltd SSE:600674	275.2	805%
IN		NHPC Ltd NSE:NHPC	32.7	168%
NZ		Meridian Energy Ltd NZX:MEL	24.7	N/A

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	Abbvie Inc NYSE:ABBV	Biotechnology
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	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Realty Income Corp NYSE:O	Real Estate
US	Walt Disney Co NYSE:DIS	Media
US	PayPal Holdings Inc NASDAQ:PYPL	Technology

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	Abbvie Inc NYSE:ABBV	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	3M Co NYSE:MMM	US
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Realty Income Corp NYSE:O	US
	Walt Disney Co NYSE:DIS	US
	PayPal Holdings Inc NASDAQ:PYPL	US

Central Hydropower JSC
VN:CHP

Relative Value

Valuation Multiples

Multiples Across Competitors

CHP Competitors Multiples
Central Hydropower JSC Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	32 650 35 300
Price Target

Central Hydropower JSC VN:CHP

Relative Value

Valuation Multiples

Multiples Across Competitors

CHP Competitors Multiples Central Hydropower JSC Competitors

See Also

Company

Help

Tools

Stocks

Central Hydropower JSC
VN:CHP

CHP Competitors Multiples
Central Hydropower JSC Competitors