Valuation China Resources Gas Group Limited

Stocks

Market Closed - Hong Kong S.E. 12:08:08 30/10/2026 +04			5-day change	1st Jan Change
16.32 ^HKD	+2.64%		+1.62%	-27.85%

09-24	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	37,078	-	-
Change	-	-33.48%	-12.63%	20.12%	-26.5%	-29.1%	-	-
Enterprise Value (EV) ¹	100,864	79,080	71,984	86,086	68,305	52,108	50,454	48,299
Change	-	-21.6%	-8.97%	19.59%	-20.65%	-23.71%	-3.17%	-4.27%
P/E	15.6x	14x	11.1x	17.1x	14.6x	10.6x	10.1x	9.55x
PBR	2.42x	1.72x	1.45x	1.69x	1.17x	0.83x	0.8x	0.78x
PEG	-	-0.5x	1.1x	-0.8x	-1.1x	-24.23x	2.34x	1.54x
Capitalization / Revenue	1.3x	0.72x	0.58x	0.69x	0.54x	0.37x	0.36x	0.35x
EV / Revenue	1.29x	0.84x	0.71x	0.84x	0.7x	0.51x	0.49x	0.46x
EV / EBITDA	7.67x	7.03x	6.45x	7.09x	6.63x	4.85x	4.56x	4.25x
EV / EBIT	11.6x	10x	10.1x	13x	11.5x	7.47x	7.05x	6.81x
EV / FCF	37.3x	-41.9x	14.4x	30.7x	20.3x	10.1x	9.06x	7.86x
FCF Yield	2.68%	-2.39%	6.96%	3.26%	4.93%	9.86%	11%	12.7%
Dividend per Share ²	1.27	1.05	1.157	0.95	0.95	0.9592	0.9842	1.029
Rate of return	2.88%	3.58%	4.52%	3.09%	4.2%	5.88%	6.03%	6.31%
EPS ²	2.82	2.09	2.3	1.8	1.55	1.543	1.61	1.71
Distribution rate	45%	50.2%	50.3%	52.8%	61.3%	62.2%	61.1%	60.2%
Net sales ¹	78,175	94,338	101,272	102,676	97,733	101,433	102,790	104,557
EBITDA ¹	13,144	11,255	11,163	12,141	10,297	10,747	11,062	11,368
EBIT ¹	8,712	7,895	7,102	6,611	5,932	6,975	7,157	7,094
Net income ¹	6,395	4,733	5,224	4,088	3,547	3,543	3,708	3,962
Net Debt ¹	-1,068	11,279	12,745	14,930	16,008	15,030	13,376	11,221
Reference price ²	44.05	29.30	25.60	30.75	22.62	16.32	16.32	16.32
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	18/03/22	31/03/23	28/03/24	28/03/25	27/03/26	-	-	-

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	10.3x	0.5x	4.76x	6.03%	4.6B
ATMOS ENERGY CORPORATION	20.21x	7.66x	14.69x	2.36%	28.91B
OSAKA GAS CO., LTD.	15.13x	1.35x	9.72x	2.23%	14.02B
TOKYO GAS CO.,LTD.	16.76x	1.09x	7.56x	1.86%	13.29B
GAIL INDIA LIMITED	11.08x	0.88x	8.64x	4.05%	11.4B
APA GROUP	46.71x	8.66x	12.12x	5.27%	10.44B
ITALGAS S.P.A.	12.06x	7.15x	9.31x	5.4%	10.08B
ENN NATURAL GAS CO., LTD.	11.62x	0.62x	5.1x	5.2%	9.63B
Average	17.99x	3.49x	8.99x	4.05%	12.8B
Weighted average by Cap.	18.70x	4.26x	10.27x	3.49%