Valuation China Gas Holdings Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 04:09:05 2026-05-15 am EDT			5-day change	1st Jan Change
7.370 ^HKD	-0.54%		+0.27%	-4.04%

Apr. 29	China Gas says China Gas Hongda signed agreement to purchase 60,000 tonnes of LNG	RE
Apr. 29	Alert incorrectly tagged to Canada-listed LNG Energy Group withdrawn	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	166,014	54,622	60,170	38,375	38,627	40,153	-	-
Change	-	-67.1%	10.16%	-36.22%	0.66%	3.95%	-	-
Enterprise Value (EV) ¹	208,425	102,206	111,118	89,519	90,198	91,284	90,463	90,818
Change	-	-50.96%	8.72%	-19.44%	0.76%	1.2%	-0.9%	0.39%
P/E ratio	15.8x	7.22x	13.8x	12x	11.8x	12.9x	12.3x	11.3x
PBR	3.2x	0.87x	1.04x	0.71x	0.71x	0.73x	0.72x	0.71x
PEG	-	-0.2x	-0.3x	-0.5x	6.96x	-2.54x	2.21x	1.41x
Capitalization / Revenue	2.37x	0.62x	0.65x	0.47x	0.49x	0.52x	0.51x	0.5x
EV / Revenue	2.98x	1.16x	1.21x	1.1x	1.14x	1.17x	1.15x	1.14x
EV / EBITDA	13.8x	7.63x	10.6x	10x	9.44x	9.85x	9.54x	9.3x
EV / EBIT	16.1x	9.46x	14.5x	14.8x	13.8x	14.6x	14.2x	13.5x
EV / FCF	1,366x	95.9x	26.8x	20.9x	19.4x	27.1x	16.5x	16.6x
FCF Yield	0.07%	1.04%	3.73%	4.79%	5.17%	3.69%	6.05%	6.03%
Dividend per Share ²	0.55	0.55	0.55	0.5	0.5	0.5	0.5054	0.511
Rate of return	1.73%	5.48%	4.97%	7.08%	7.05%	6.78%	6.86%	6.93%
EPS ²	2.01	1.39	0.8	0.59	0.6	0.5696	0.6013	0.6496
Distribution rate	27.4%	39.6%	68.8%	84.7%	83.3%	87.8%	84%	78.7%
Net sales ¹	69,975	88,225	91,988	81,410	79,258	77,829	78,559	79,700
EBITDA ¹	15,052	13,401	10,462	8,949	9,559	9,270	9,481	9,766
EBIT ¹	12,913	10,809	7,650	6,039	6,544	6,243	6,392	6,724
Net income ¹	10,479	7,662	4,293	3,185	3,252	3,094	3,259	3,535
Net Debt ¹	42,411	47,584	50,948	51,144	51,571	51,131	50,311	50,665
Reference price ²	31.850	10.040	11.060	7.060	7.090	7.370	7.370	7.370
Nbr of stocks (in thousands)	5,212,369	5,440,436	5,440,336	5,435,573	5,448,153	5,448,153	-	-
Announcement Date	6/28/21	6/24/22	6/26/23	6/24/24	6/27/25	-	-	-

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 GAS HOLDINGS LIMITED	12.94x	1.17x	9.85x	6.78%	5.13B
NATURGY ENERGY GROUP, S.A.	13.23x	1.96x	7.05x	6.68%	29.52B
ATMOS ENERGY CORPORATION	20.97x	7.69x	15.07x	2.28%	29.46B
TOKYO GAS CO.,LTD.	11.84x	1.26x	7.9x	1.51%	14.11B
OSAKA GAS CO., LTD.	14.01x	1.45x	9.5x	2.09%	13.83B
GAIL INDIA LIMITED	14.22x	0.89x	10.35x	3.45%	11.11B
APA GROUP	56.99x	8.25x	12.41x	5.49%	9.99B
PETRONAS GAS	19.06x	5.29x	9.73x	4.06%	9.1B
NATIONAL FUEL GAS COMPANY	10.87x	3.94x	6.64x	2.67%	7.72B
Average	19.35x	3.54x	9.83x	3.89%	14.44B
Weighted average by Cap.	18.62x	3.84x	10.19x	3.85%