Valuation Geo-Jade Petroleum Corporation

Stocks

End-of-day quote Shanghai S.E. 2026-10-30			5-day change	1st Jan Change
2.210 ^CNY	+4.25%		+5.24%	-29.17%

10-30	Geo-Jade Petroleum Corporation Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
08-24	Geo-Jade Petroleum Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,052	6,406	4,957	10,248	9,418	12,945
Change	-	58.1%	-22.61%	106.74%	-8.1%	37.44%
Enterprise Value (EV) ¹	8,043	10,131	8,371	9,888	9,424	13,433
Change	-	25.95%	-17.37%	18.12%	-4.69%	42.53%
P/E	23.2x	-6.79x	-6.71x	7.05x	18.4x	85.5x
PBR	0.76x	1.49x	1.3x	1.29x	1.09x	1.5x
PEG	-	0x	0.3x	-0x	-0.3x	-1.2x
Capitalization / Revenue	2.5x	2.61x	1.75x	3.76x	3.7x	6.15x
EV / Revenue	4.96x	4.13x	2.95x	3.63x	3.7x	6.38x
EV / EBITDA	14.7x	9.61x	6.72x	8.72x	11x	20.3x
EV / EBIT	52x	13.7x	8.91x	13x	17.4x	37x
EV / FCF	8.08x	22.3x	10.9x	-8.64x	66.9x	-88.2x
FCF Yield	12.4%	4.48%	9.22%	-11.6%	1.49%	-1.13%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0772	-0.4167	-0.3263	0.3502	0.1235	0.0365
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,622	2,453	2,836	2,726	2,548	2,105
EBITDA ¹	547.4	1,055	1,246	1,134	855.8	662.7
EBIT ¹	154.7	740.3	939.8	761.6	540.2	363.2
Net income ¹	174.8	-943.2	-738.6	1,270	487.6	144.3
Net Debt ¹	3,992	3,725	3,414	-359.8	5.87	487.8
Reference price ²	1.790	2.830	2.190	2.470	2.270	3.120
Nbr of stocks (in thousands)	2,263,508	2,263,508	2,263,508	4,149,009	4,149,009	4,149,009
Announcement Date	4/29/21	4/24/22	4/25/23	4/24/24	4/24/25	4/27/26