Valuation China Petroleum & Chemical Corporation

Equities

Market Closed - Hong Kong S.E. Other stock markets 03:08:09 2025-12-12 am EST			5-day change	1st Jan Change
4.340 ^HKD	+1.17%		-4.19%	-2.47%

Nov. 23	Tranche Update on China Petroleum & Chemical Corporation's Equity Buyback Plan announced on August 22, 2025.	CI
Nov. 19	China Petroleum & Chemical Corporation's Equity Buyback announced on August 22, 2025, has closed with 89,349,476 shares, representing 0.07% for HKD 500 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	459,645	479,659	497,343	620,445	750,074	657,985	-	-
Change	-	4.35%	3.69%	24.75%	20.89%	-12.28%	-	-
Enterprise Value (EV) ¹	563,299	668,544	526,581	879,603	1,077,576	1,023,181	1,024,922	1,022,152
Change	-	18.68%	-21.23%	67.04%	22.51%	-5.05%	0.17%	-0.27%
P/E ratio	10.7x	4.98x	6.1x	7.62x	10.4x	12x	9.52x	8.18x
PBR	0.48x	0.46x	0.51x	0.55x	0.62x	0.57x	0.56x	0.55x
PEG	-	0x	-0.77x	-0.7x	-0.6x	-0.6x	0.4x	0.5x
Capitalization / Revenue	0.22x	0.18x	0.15x	0.19x	0.24x	0.23x	0.23x	0.22x
EV / Revenue	0.27x	0.24x	0.16x	0.27x	0.35x	0.35x	0.35x	0.35x
EV / EBITDA	4.69x	3.18x	2.84x	4.39x	5.63x	5.67x	5.25x	4.88x
EV / EBIT	42.7x	7.06x	6.94x	10.1x	15.2x	16.8x	14.3x	12.8x
EV / FCF	11.3x	6.88x	-14.1x	-87.8x	106x	42.8x	23x	22x
FCF Yield	8.81%	14.5%	-7.12%	-1.14%	0.94%	2.34%	4.35%	4.54%
Dividend per Share ²	0.2	0.47	0.355	0.345	0.286	0.2309	0.286	0.3277
Rate of return	6.84%	15.9%	10.6%	9.29%	6.84%	5.93%	7.35%	8.42%
EPS ²	0.273	0.594	0.547	0.487	0.404	0.3247	0.4086	0.4756
Distribution rate	73.3%	79.1%	64.9%	70.8%	70.8%	71.1%	70%	68.9%
Net sales ¹	2,110,000	2,740,884	3,318,168	3,212,215	3,074,562	2,915,688	2,912,124	2,962,042
EBITDA ¹	120,158	210,308	185,741	200,578	191,400	180,581	195,070	209,563
EBIT ¹	13,193	94,628	75,835	86,828	70,686	60,728	71,663	79,621
Net income ¹	33,100	71,975	66,153	58,310	48,939	40,017	50,202	59,284
Net Debt ¹	103,654	188,885	29,238	259,158	327,502	365,197	366,937	364,168
Reference price ²	2.922	2.957	3.335	3.713	4.182	3.891	3.891	3.891
Nbr of stocks (in thousands)	121,071,210	121,071,210	119,896,408	119,349,252	121,280,768	120,945,108	-	-
Announcement Date	3/28/21	3/27/22	3/26/23	3/24/24	3/23/25	-	-	-

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.($)
CHINA PETROLEUM & CHEMICAL CORPORATION	11.98x	0.35x	5.67x	5.93%	93.23B
EXXON MOBIL CORPORATION	17.48x	1.63x	7.62x	3.34%	504B
RELIANCE INDUSTRIES LTD	24.9x	2.27x	12.36x	0.42%	232B
BP PLC	14.62x	0.63x	3.27x	5.54%	90.8B
PHILLIPS 66	23x	0.58x	9.56x	3.31%	57.79B
MARATHON PETROLEUM CORPORATION	15.65x	0.64x	7.4x	1.98%	56.25B
VALERO ENERGY CORPORATION	22.2x	0.48x	8.04x	2.62%	52.43B
IMPERIAL OIL LIMITED	16.16x	1.35x	8.75x	2.22%	45.82B
OIL AND NATURAL GAS CORPORATION LIMITED	7.02x	0.67x	3.86x	5.04%	33.25B
INDIAN OIL CORPORATION LIMITED	8.57x	0.5x	6.47x	4%	24.7B
Average	16.16x	0.91x	7.30x	3.44%	119.02B
Weighted average by Cap.	18.14x	1.37x	8.08x	3.06%