Valuation China Resources Gas Group Limited

Stocks

Delayed Hong Kong S.E. 23:01:44 2026-10-20 EDT			5-day change	1st Jan Change
16.49 ^HKD	0.00%		-2.02%	-27.06%

09-23	Tranche Update on China Resources Gas Group Limited's Equity Buyback Plan announced on May 28, 2025.	CI
08-28	China Resources Gas Group Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	101,932	67,801	59,239	71,156	52,297	37,464	-	-
Change	-	-33.48%	-12.63%	20.12%	-26.5%	-28.36%	-	-
Enterprise Value (EV) ¹	100,864	79,080	71,984	86,086	68,305	53,038	51,773	48,685
Change	-	-21.6%	-8.97%	19.59%	-20.65%	-22.35%	-2.39%	-5.96%
P/E	15.6x	14x	11.1x	17.1x	14.6x	10.7x	10.2x	9.64x
PBR	2.42x	1.72x	1.45x	1.69x	1.17x	0.83x	0.81x	0.79x
PEG	-	-0.5x	1.1x	-0.8x	-1.1x	-31.83x	2.16x	1.67x
Capitalization / Revenue	1.3x	0.72x	0.58x	0.69x	0.54x	0.37x	0.36x	0.36x
EV / Revenue	1.29x	0.84x	0.71x	0.84x	0.7x	0.52x	0.5x	0.47x
EV / EBITDA	7.67x	7.03x	6.45x	7.09x	6.63x	4.93x	4.66x	4.27x
EV / EBIT	11.6x	10x	10.1x	13x	11.5x	7.63x	7.21x	6.83x
EV / FCF	37.3x	-41.9x	14.4x	30.7x	20.3x	10.3x	9.3x	7.92x
FCF Yield	2.68%	-2.39%	6.96%	3.26%	4.93%	9.69%	10.8%	12.6%
Dividend per Share ²	1.27	1.05	1.157	0.95	0.95	0.9566	0.9908	1.029
Rate of return	2.88%	3.58%	4.52%	3.09%	4.2%	5.8%	6.01%	6.24%
EPS ²	2.82	2.09	2.3	1.8	1.55	1.545	1.618	1.711
Distribution rate	45%	50.2%	50.3%	52.8%	61.3%	61.9%	61.3%	60.1%
Net sales ¹	78,175	94,338	101,272	102,676	97,733	101,385	103,004	104,576
EBITDA ¹	13,144	11,255	11,163	12,141	10,297	10,749	11,116	11,399
EBIT ¹	8,712	7,895	7,102	6,611	5,932	6,951	7,185	7,132
Net income ¹	6,395	4,733	5,224	4,088	3,547	3,548	3,728	3,962
Net Debt ¹	-1,068	11,279	12,745	14,930	16,008	15,574	14,309	11,221
Reference price ²	44.05	29.30	25.60	30.75	22.62	16.49	16.49	16.49
Nbr of stocks (in thousands)	2,314,013	2,314,013	2,314,013	2,314,013	2,311,968	2,271,911	-	-
Announcement Date	3/18/22	3/31/23	3/28/24	3/28/25	3/27/26	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA RESOURCES GAS GROUP LIMITED	10.8x	0.53x	4.98x	5.73%	4.83B
ATMOS ENERGY CORPORATION	19.47x	7.47x	14.32x	2.45%	27.84B
OSAKA GAS CO., LTD.	14.73x	1.33x	9.53x	2.3%	13.6B
TOKYO GAS CO.,LTD.	15.85x	1.06x	7.37x	1.97%	12.72B
GAIL INDIA LIMITED	11.23x	0.89x	8.74x	4%	11.6B
APA GROUP	47.13x	8.7x	12.22x	5.23%	10.46B
ITALGAS S.P.A.	11.66x	7.02x	9.16x	5.59%	9.8B
ENN NATURAL GAS CO., LTD.	11.27x	0.58x	4.5x	5.67%	9.31B
Average	17.77x	3.45x	8.85x	4.12%	12.52B
Weighted average by Cap.	18.35x	4.17x	10.05x	3.6%