Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 6.7x - 7.4x | 7.0x |
| Selected Fwd P/E Multiple | 6.9x - 7.7x | 7.3x |
| Fair Value | €0.024 - €0.027 | €0.025 |
| Upside | 56.2% - 72.7% | 64.4% |
| Benchmarks | - | Full Ticker |
| Beijing Gas Blue Sky Holdings Limited | 682,800.0% | SEHK:6828 |
| Global Strategic Group Limited | 800,700.0% | SEHK:8007 |
| Binhai Investment Company Limited | 288,600.0% | SEHK:2886 |
| China Gas Holdings Limited | 38,400.0% | SEHK:384 |
| Foran Energy Group Co., Ltd. | 291,100.0% | SZSE:002911 |
| China Oil And Gas Group Limited | - | DB:GPI1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6828 | 8007 | 2886 | 384 | 2911 | GPI1 | |||
| SEHK:6828 | SEHK:8007 | SEHK:2886 | SEHK:384 | SZSE:002911 | DB:GPI1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 19.8% | -17.3% | 15.7% | -11.4% | ||
| 3Y CAGR | NM- | NM- | -20.6% | -32.8% | 12.8% | -41.5% | ||
| Latest Twelve Months | -6.8% | -27.9% | -22.1% | 8.8% | 1.0% | 177.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -52.8% | -124.5% | 6.3% | 10.5% | 4.7% | 6.1% | ||
| Prior Fiscal Year | 4.2% | -7.4% | 4.0% | 4.7% | 3.3% | -1.3% | ||
| Latest Fiscal Year | 5.0% | -7.1% | 3.2% | 3.9% | 2.7% | 1.0% | ||
| Latest Twelve Months | 5.0% | -7.1% | 3.2% | 3.9% | 2.7% | 1.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 592.3x | 11.4x | 7.1x | 8.8x | 10.3x | 3.3x | ||
| Price / LTM Sales | 0.5x | 0.1x | 0.2x | 0.5x | 0.5x | 0.0x | ||
| LTM P/E Ratio | 9.6x | -1.0x | 7.5x | 12.4x | 17.4x | 4.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -1.0x | 9.6x | 17.4x | |||||
| Historical LTM P/E Ratio | 1.5x | 4.4x | 12.1x | |||||
| Selected P/E Multiple | 6.7x | 7.0x | 7.4x | |||||
| (x) LTM Net Income | 181 | 181 | 181 | |||||
| (=) Equity Value | 1,208 | 1,272 | 1,336 | |||||
| (/) Shares Outstanding | 5,943.6 | 5,943.6 | 5,943.6 | |||||
| Implied Value Range | 0.20 | 0.21 | 0.22 | |||||
| FX Rate: HKD/EUR | 8.4 | 8.4 | 8.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.02 | 0.03 | 0.03 | 0.02 | ||||
| Upside / (Downside) | 55.4% | 63.5% | 71.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6828 | 8007 | 2886 | 384 | 2911 | GPI1 | |
| Value of Common Equity | 841 | 15 | 1,486 | 37,865 | 14,571 | 778 | |
| (/) Shares Outstanding | 22,736.1 | 455.9 | 1,375.9 | 5,448.2 | 1,297.5 | 5,943.6 | |
| Implied Stock Price | 0.04 | 0.03 | 1.08 | 6.95 | 11.23 | 0.13 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 8.44 | |
| Implied Stock Price (Trading Cur) | 0.04 | 0.03 | 1.08 | 6.95 | 11.23 | 0.02 | |
| Trading Currency | HKD | HKD | HKD | HKD | CNY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 8.44 | |