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 Pb Multiple | 3.2x - 3.5x | 3.3x |
| Historical Pb Multiple | 1.5x - 2.8x | 2.7x |
| Fair Value | ¥6.36 - ¥7.03 | ¥6.70 |
| Upside | -33.9% - -27.0% | -30.5% |
| Benchmarks | - | Full Ticker |
| Xinjiang East Universe Gas Co.Ltd. | 60,370,600.0% | SHSE:603706 |
| Shaanxi Provincial Natural Gas Co.,Ltd | 226,700.0% | SZSE:002267 |
| Senton Energy Co.,Ltd. | 133,100.0% | SZSE:001331 |
| Nanjing Public Utilities Development Co., Ltd. | 42,100.0% | SZSE:000421 |
| Kunlun Energy Company Limited | 13,500.0% | SEHK:135 |
| Xinjiang Haoyuan Natural Gas Co., Ltd. | 270,000.0% | SZSE:002700 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 603706 | 2267 | 1331 | 421 | 135 | 2700 | |||
| SHSE:603706 | SZSE:002267 | SZSE:001331 | SZSE:000421 | SEHK:135 | SZSE:002700 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 16.0% | 6.4% | NM- | NM- | 19.7% | 7.3% | ||
| 3Y CAGR | 23.6% | 15.1% | NM- | NM- | 5.1% | NM- | ||
| Latest Twelve Months | 41.8% | 139.7% | 222.1% | -218.9% | 4.9% | -4.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.8% | 6.5% | 1.7% | 2.6% | 8.5% | -7.4% | ||
| Prior Fiscal Year | 13.0% | 7.2% | 3.3% | 0.9% | 3.2% | 13.4% | ||
| Latest Fiscal Year | 16.4% | 7.2% | -0.8% | -1.9% | 3.2% | 14.9% | ||
| Latest Twelve Months | 16.9% | 8.9% | 0.7% | -2.6% | 3.2% | 13.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.3% | 8.1% | 8.7% | 2.6% | 7.9% | -2.7% | ||
| Prior Fiscal Year | 8.7% | 9.7% | 15.0% | 2.1% | 9.2% | 11.7% | ||
| Latest Twelve Months | 13.5% | 11.6% | 2.5% | -4.6% | 9.3% | 11.3% | ||
| Next Fiscal Year | 12.1% | 10.2% | #NUM! | -18.9% | 9.6% | 12.6% | ||
| Two Fiscal Years Forward | 12.3% | 12.1% | -2.7% | -25.0% | 9.1% | 11.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.7x | 1.0x | 0.5x | 0.7x | 0.3x | 5.8x | ||
| Price / LTM EPS | 16.1x | 11.9x | 67.2x | -27.2x | 10.6x | 43.8x | ||
| Price / Book | 2.2x | 1.3x | 1.7x | 1.3x | 1.0x | 4.8x | ||
| Price / Fwd Book | 2.1x | 1.3x | 1.7x | 1.6x | 0.9x | 4.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.0x | 1.3x | 2.2x | |||||
| Historical P/B Ratio | 1.5x | 2.7x | 2.8x | |||||
| Selected P/B Multiple | 3.2x | 3.3x | 3.5x | |||||
| (x) Book Value | 828 | 828 | 828 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 603706 | 2267 | 1331 | 421 | 135 | 2700 | |
| Value of Common Equity | 3,454 | 9,019 | 2,526 | 3,462 | 62,901 | 3,983 | |
| (/) Shares Outstanding | 189.4 | 1,112.1 | 201.6 | 576.1 | 8,658.8 | 413.6 | |
| Implied Stock Price | 18.24 | 8.11 | 12.53 | 6.01 | 7.26 | 9.63 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.93 | 1.00 | |
| Implied Stock Price (Trading Cur) | 18.24 | 8.11 | 12.53 | 6.01 | 7.78 | 9.63 | |
| Trading Currency | CNY | CNY | CNY | CNY | HKD | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.93 | 1.00 | |