China National Nuclear Power Co., Ltd. Website

China National Nuclear Power Co., Ltd.

SHSE-601985

Basic

  • Market Cap

    CN¥196.01B

  • EV

    CN¥592.88B

  • Shares Out

    18.88B

  • Revenue

    CN¥75.05B

  • Employees

    18,574

Margins

  • Gross

    44.17%

  • EBITDA

    61.26%

  • Operating

    39.27%

  • Pre-Tax

    30.87%

  • Net

    14.2%

  • FCF

    -38.29%

Returns (5Yr Avg)

  • ROA

    1.88%

  • ROTA

    6.46%

  • ROE

    6.4%

  • ROCE

    6.82%

  • ROIC

    5.04%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥11.06

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥17.93B

  • Net Debt

    CN¥322.36B

  • Debt/Equity

    2.02

  • EBIT/Interest

    4.32

Growth (CAGR)

  • Rev 3Yr

    10.72%

  • Rev 5Yr

    12.42%

  • Rev 10Yr

    15.13%

  • Dil EPS 3Yr

    11.46%

  • Dil EPS 5Yr

    12.14%

  • Dil EPS 10Yr

    9.96%

  • Rev Fwd 2Yr

    6.94%

  • EBITDA Fwd 2Yr

    17.18%

  • EPS Fwd 2Yr

    9.69%

  • EPS LT Growth Est

    8%

Dividends

  • Yield

  • Payout

    34.91%

  • DPS

    CN¥0.2

  • DPS Growth 3Yr

    14.47%

  • DPS Growth 5Yr

    10.2%

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    11.02%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

47,034.7

52,006.1

62,430.1

71,001.9

74,498.6

74,593.5

Other Revenues, Total

226.8

270.4

264.9

283.7

458.5

458.5

Total Revenues

47,261.5

52,276.5

62,695.1

71,285.6

74,957.2

75,052

Total Revenues % Chg.

20.2%

10.6%

19.9%

13.7%

5.2%

4.1%

Cost of Goods Sold, Total

27,486.8

29,078.1

35,201.4

39,001.7

41,733.8

41,903.9

Gross Profit

19,774.7

23,198.3

27,493.7

32,283.9

33,223.4

33,148.1

Selling General & Admin Expenses, Total

2,182.9

2,339.8

3,219.8

4,627.4

3,845.2

3,944.2

Provision for Bad Debts

16.1

46.3

12.4

-59.5

77.8

44.5

R&D Expenses

569.7

1,026.1

1,337

1,397.9

1,383.8

1,208.5

Other Operating Expenses

-561.1

-355.4

-385.8

-1,239.2

-1,643

-1,522.9

Other Operating Expenses, Total

2,207.5

3,056.8

4,183.4

4,726.7

3,663.9

3,674.2

Operating Income

17,567.2

20,141.5

23,310.3

27,557.3

29,559.5

29,473.9

Interest Expense, Total

-7,261.6

-7,059.6

-7,656.2

-7,641

-6,933.7

-6,823.9

Interest And Investment Income

395.2

309.7

436.7

483.1

564.8

575.6

Net Interest Expenses

-6,866.5

-6,749.9

-7,219.5

-7,157.9

-6,368.9

-6,248.3

Currency Exchange Gains (Loss)

-95.2

199.6

832.4

-398.8

-218.7

-218.7

Other Non Operating Income (Expenses)

-268.9

-314.5

-233.1

-287.1

-347.9

-253.8

EBT, Excl. Unusual Items

10,336.6

13,276.7

16,690.1

19,713.4

22,624

22,753.1

Impairment of Goodwill

-8.3

-48.3

-55.8

-55.8

Gain (Loss) On Sale Of Investments

0

0.2

0.2

Gain (Loss) On Sale Of Assets

-30.9

-259.2

15.5

1

57.9

58

Asset Writedown

-49.6

-77.6

-26.9

-75.9

-57.4

-57.4

Insurance Settlements

1.5

4.6

1.8

6.3

322

322

Legal Settlements

-1.9

-17.7

-17.7

Other Unusual Items

357

236.8

164.4

-26.8

108

169.6

EBT, Incl. Unusual Items

10,614.7

13,179.4

16,836.6

19,569.8

22,981.2

23,172

Income Tax Expense

1,965.2

2,232.2

2,504.7

3,246.9

3,570.5

3,520.2

Earnings From Continuing Operations

8,649.5

10,947.1

14,331.9

16,322.9

19,410.6

19,651.8

Minority Interest

-3,891.9

-4,951.7

-6,115.4

-7,312.5

-8,786.8

-8,992.2

Net Income

4,757.6

5,995.5

8,216.5

9,010.3

10,623.8

10,659.6

Net Income to Common Incl Extra Items

4,757.6

5,995.5

8,216.5

9,010.3

10,623.8

10,659.6

Net Income to Common Excl. Extra Items

4,757.6

5,995.5

8,216.5

9,010.3

10,623.8

10,659.6

Total Shares Outstanding

15,565.4

17,456

17,522.7

18,860.7

18,883.3

18,883.3

Weighted Avg. Shares Outstanding

15,547.7

15,819.1

18,258.9

19,252.9

19,176.6

19,083.2

Weighted Avg. Shares Outstanding Dil

16,127.5

16,336.4

18,932

19,294.1

19,176.6

19,083.2

EPS

0.3

0.4

0.5

0.5

0.6

0.6

EPS Diluted

0.3

0.4

0.4

0.5

0.6

0.6

EBITDA

29,171.2

31,920.1

37,371.8

42,976.6

45,915.8

Effective Tax Rate

18.5%

16.9%

14.9%

16.6%

15.5%

15.2%