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

Delayed Hong Kong S.E.
Other stock markets
 04:08:09 2024-07-16 am EDT 		5-day change 1st Jan Change
0.03 HKD 0.00% Intraday chart for Shunfeng International Clean Energy Limited -9.09% +66.67%
Jun. 14 Shunfeng International Clean Energy Limited Announces Board and Committee Changes CI
May. 22 Shunfeng International Clean Energy Limited Announces Not Stand for Re-Election of Tao Wenquan as an Independent Non-Executive Director, Member of the Audit Committee and Remuneration Committee CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,291 521 998 317.6 175.1 83.15
Enterprise Value (EV) 1 15,286 11,343 9,033 5,538 4,670 3,207
P/E ratio -1.21 x -0.27 x -1.81 x -0.4 x -0.99 x -0.19 x
Yield - - - - - -
Capitalization / Revenue 0.22 x 0.3 x 0.68 x 0.49 x 0.56 x 0.35 x
EV / Revenue 1.49 x 6.55 x 6.16 x 8.52 x 14.9 x 13.4 x
EV / EBITDA 11 x 8.94 x 11.1 x 11 x 23.2 x 22.3 x
EV / FCF 26.1 x -4.06 x 8.16 x -10.9 x 5.88 x 3.86 x
FCF Yield 3.83% -24.6% 12.3% -9.13% 17% 25.9%
Price to Book 1.01 x -0.6 x -0.68 x -0.33 x -0.16 x -0.05 x
Nbr of stocks (in thousands) 4,982,375 4,982,375 4,982,375 4,982,375 5,082,375 5,082,375
Reference price 2 0.4598 0.1046 0.2003 0.0637 0.0344 0.0164
Announcement Date 4/30/19 5/15/20 4/29/21 5/13/22 4/28/23 4/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 10,291 1,731 1,466 650.2 313.1 238.5
EBITDA 1 1,393 1,269 816.9 501.4 201.5 143.9
EBIT 1 485.1 467.5 424.7 187.6 54.12 38.82
Operating Margin 4.71% 27.01% 28.96% 28.85% 17.28% 16.28%
Earnings before Tax (EBT) 1 -1,578 -2,001 -488.5 -866.6 -173.8 -466.4
Net income 1 -1,706 -1,902 -552.3 -799.7 -173.9 -449.5
Net margin -16.57% -109.86% -37.66% -122.99% -55.53% -188.47%
EPS 2 -0.3808 -0.3817 -0.1108 -0.1605 -0.0348 -0.0884
Free Cash Flow 1 586.1 -2,791 1,108 -505.8 794.2 830.6
FCF margin 5.7% -161.2% 75.53% -77.8% 253.61% 348.3%
FCF Conversion (EBITDA) 42.07% - 135.58% - 394.18% 577.06%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/30/19 5/15/20 4/29/21 5/13/22 4/28/23 4/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 12,995 10,822 8,035 5,220 4,495 3,124
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.329 x 8.531 x 9.836 x 10.41 x 22.31 x 21.7 x
Free Cash Flow 1 586 -2,791 1,108 -506 794 831
ROE (net income / shareholders' equity) -37.9% -95.2% -150% 219% 19.6% 38.2%
ROA (Net income/ Total Assets) 1.2% 1.41% 2.05% 1.42% 0.57% 0.58%
Assets 1 -142,707 -135,162 -26,887 -56,140 -30,503 -76,975
Book Value Per Share 2 0.4500 -0.1700 -0.3000 -0.2000 -0.2100 -0.3000
Cash Flow per Share 2 0.1500 0.0200 0.0500 0.0100 0.1000 0.0200
Capex 1 575 382 102 61.3 13.8 29.4
Capex / Sales 5.58% 22.05% 6.94% 9.44% 4.41% 12.34%
Announcement Date 4/30/19 5/15/20 4/29/21 5/13/22 4/28/23 4/26/24
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
+66.67% 19.53M
ADANI GREEN ENERGY LIMITED Stock Adani Green Energy Limited
+10.20% 33B
HUANENG LANCANG RIVER HYDROPOWER INC. Stock Huaneng Lancang River Hydropower Inc.
+36.04% 29.1B
EDP RENOVÁVEIS, S.A. Stock EDP Renováveis, S.A.
-26.75% 15.22B
ENGIE BRASIL ENERGIA S.A. Stock Engie Brasil Energia S.A.
+2.47% 6.94B
NORTHLAND POWER INC. Stock Northland Power Inc.
+1.91% 4.63B
ERG S.P.A. Stock ERG S.p.A.
-17.39% 3.83B
ENCAVIS AG Stock Encavis AG
+9.30% 3.02B
RENANTIS S.P.A Stock Renantis S.p.A
-.--% 2.89B
CLEARWAY ENERGY, INC. Stock Clearway Energy, Inc.
-7.23% 2.83B
Renewable IPPs
  1. Stock Market
  2. Equities
  3. 1165 Stock
  4. Financials Shunfeng International Clean Energy Limited