Valuation PetroChina Company Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:09 2026-10-02 EDT			5-day change	1st Jan Change
9.515 ^HKD	-1.55%		+1.12%	+13.54%

10-01	Chinese refiners suspend October fuel exports, sources say	RE
10-01	Chinese Refiners, Including PetroChina, Suspend Oil Exports	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	854,682	871,381	1,241,993	1,568,723	1,844,493	1,986,678	-	-
Change	-	1.95%	42.53%	26.31%	17.58%	7.71%	-	-
Enterprise Value (EV) ¹	1,157,469	1,124,692	1,377,104	1,633,101	1,865,894	2,010,000	1,953,076	1,880,751
Change	-	-2.83%	22.44%	18.59%	14.25%	7.72%	-2.83%	-3.7%
P/E	5.65x	3.85x	5.32x	6.38x	8.76x	8.02x	8.56x	8.46x
PBR	0.41x	0.42x	0.59x	0.67x	0.87x	0.9x	0.87x	0.84x
PEG	-	0.1x	0.73x	2.81x	-1.97x	0.4x	-1.35x	7.12x
Capitalization / Revenue	0.33x	0.27x	0.41x	0.53x	0.64x	0.61x	0.66x	0.67x
EV / Revenue	0.44x	0.35x	0.46x	0.56x	0.65x	0.62x	0.65x	0.63x
EV / EBITDA	3.1x	2.47x	2.85x	3.42x	3.99x	4.05x	3.99x	3.77x
EV / EBIT	6.35x	5.19x	5.85x	6.98x	8.51x	7.78x	8.07x	7.75x
EV / FCF	12.8x	9.41x	7.6x	12.5x	13x	12.2x	11.8x	11.2x
FCF Yield	7.8%	10.6%	13.2%	8%	7.69%	8.18%	8.49%	8.96%
Dividend per Share ²	0.2266	0.4226	0.44	0.47	0.47	0.5284	0.5023	0.5085
Rate of return	8.02%	13.4%	9.39%	8.19%	6.24%	6.5%	6.18%	6.25%
EPS ²	0.5	0.82	0.88	0.9	0.86	1.014	0.9496	0.9609
Distribution rate	45.3%	51.5%	50%	52.2%	54.7%	52.1%	52.9%	52.9%
Net sales ¹	2,614,349	3,239,167	3,011,012	2,937,981	2,864,469	3,262,645	3,002,100	2,978,877
EBITDA ¹	373,400	454,696	482,918	477,163	467,366	495,878	489,309	498,385
EBIT ¹	182,180	216,660	235,466	233,954	219,241	258,198	242,082	242,769
Net income ¹	92,170	149,380	161,146	164,684	157,318	182,249	173,644	177,384
Net Debt ¹	302,787	253,311	135,111	64,378	21,401	23,322	-33,602	-105,927
Reference price ²	2.827	3.158	4.684	5.742	7.530	8.130	8.130	8.130
Nbr of stocks (in thousands)	183,020,978	183,020,978	183,020,978	183,020,978	183,020,978	183,020,978	-	-
Announcement Date	3/31/22	3/29/23	3/25/24	3/28/25	3/29/26	-	-	-

¹CNY in Million²CNY

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.($)
PETROCHINA COMPANY LIMITED	8.02x	0.6x	3.95x	6.5%	296B
ARAMCO	13.07x	3.37x	6.5x	5.44%	1,629B
CHEVRON CORPORATION	12.23x	1.82x	5.93x	3.45%	405B
SHELL PLC	7.79x	0.92x	4.04x	3.28%	273B
TOTALENERGIES SE	7.28x	0.98x	4.04x	4.84%	186B
CNOOC LIMITED	5.98x	1.65x	2.64x	7.63%	148B
PETROBRAS	4.03x	1.63x	3.06x	7.96%	134B
EQUINOR ASA	7.54x	0.81x	1.96x	3.76%	99.44B
ENI S.P.A.	8.51x	0.84x	4.14x	4.72%	79.35B
Average	8.27x	1.40x	4.03x	5.29%	361.16B
Weighted average by Cap.	10.75x	2.29x	5.33x	5.21%