JINHONG GAS CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.77 CNY | -1.93% |
|
+3.64% | -22.08% |
| 04-25 | Jinhong Gas Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 04-01 | Tranche Update on Jinhong Gas Co.,Ltd.'s Equity Buyback Plan announced on November 9, 2023. | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 14,724 | 13,311 | 9,004 | 11,594 | 9,007 | - | - |
| Enterprise Value (EV) 1 | 14,724 | 13,311 | 9,004 | 12,436 | 9,007 | 9,007 | 9,007 |
| P/E ratio | 64.7 x | 81.8 x | 39.9 x | 38.2 x | 23 x | 18.1 x | 15.3 x |
| Yield | 0.82% | 0.9% | 1.33% | 1.45% | 2.34% | 2.58% | 3.04% |
| Capitalization / Revenue | 11.8 x | 7.64 x | 4.58 x | 4.78 x | 3.04 x | 2.49 x | 2.02 x |
| EV / Revenue | 11.8 x | 7.64 x | 4.58 x | 4.78 x | 3.04 x | 2.49 x | 2.02 x |
| EV / EBITDA | 38.8 x | 39.9 x | 17.9 x | 18 x | 12 x | 8.76 x | 6.94 x |
| EV / FCF | - | - | - | -20.7 x | -334 x | 81.9 x | 25.6 x |
| FCF Yield | - | - | - | -4.84% | -0.3% | 1.22% | 3.91% |
| Price to Book | 5.31 x | 5.03 x | 3.24 x | 3.7 x | 2.67 x | 2.46 x | 2.24 x |
| Nbr of stocks (in thousands) | 484,333 | 478,653 | 479,973 | 481,263 | 479,862 | - | - |
| Reference price 2 | 30.40 | 27.81 | 18.76 | 24.09 | 18.77 | 18.77 | 18.77 |
| Announcement Date | 25/02/21 | 27/02/22 | 27/02/23 | 26/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,243 | 1,741 | 1,967 | 2,427 | 2,967 | 3,617 | 4,466 |
| EBITDA 1 | 379.6 | 333.9 | 502.8 | 645.1 | 753.5 | 1,028 | 1,298 |
| EBIT 1 | 240.3 | 204.2 | 280.8 | 400.7 | 491 | 631.9 | 758.7 |
| Operating Margin | 19.33% | 11.73% | 14.27% | 16.51% | 16.55% | 17.47% | 16.99% |
| Earnings before Tax (EBT) 1 | 239.6 | 200.1 | 279.9 | 400.9 | 492 | 625.6 | 743.6 |
| Net income 1 | 197.3 | 167.1 | 229.1 | 315 | 398.3 | 505.4 | 599.5 |
| Net margin | 15.87% | 9.59% | 11.65% | 12.98% | 13.43% | 13.97% | 13.42% |
| EPS 2 | 0.4700 | 0.3400 | 0.4700 | 0.6300 | 0.8150 | 1.040 | 1.230 |
| Free Cash Flow 1 | - | - | - | -561 | -27 | 110 | 352 |
| FCF margin | - | - | - | -23.11% | -0.91% | 3.04% | 7.88% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 10.7% | 27.12% |
| FCF Conversion (Net income) | - | - | - | - | - | 21.76% | 58.72% |
| Dividend per Share 2 | 0.2500 | 0.2500 | 0.2500 | 0.3500 | 0.4400 | 0.4846 | 0.5699 |
| Announcement Date | 25/02/21 | 27/02/22 | 27/02/23 | 26/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q4 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 530.1 | - | 646 | 647.4 | 589.4 | 648.9 | 718.9 | 977.2 | - | - |
| EBITDA 1 | - | - | - | - | - | 184.9 | 183.4 | 292 | - | - |
| EBIT 1 | - | - | 121.3 | 74.35 | 92.7 | 107 | 118.5 | 201.1 | - | - |
| Operating Margin | - | - | 18.78% | 11.48% | 15.73% | 16.48% | 16.48% | 20.58% | - | - |
| Earnings before Tax (EBT) 1 | - | - | 121.2 | 73.11 | 93.33 | 100.7 | 112.2 | 194.8 | - | - |
| Net income 1 | 60.21 | 101.6 | 97.02 | 56.05 | 76.48 | 100.7 | 112.2 | 87.45 | - | - |
| Net margin | 11.36% | - | 15.02% | 8.66% | 12.98% | 15.52% | 15.61% | 8.95% | - | - |
| EPS 2 | - | 0.2100 | 0.2000 | 0.1000 | 0.1500 | 0.2068 | 0.2305 | 0.1796 | - | - |
| Dividend per Share 2 | - | - | - | - | - | 0.1011 | 0.1011 | 0.1011 | 0.1222 | 0.1222 |
| Announcement Date | 27/02/23 | 17/08/23 | 25/10/23 | 26/02/24 | 25/04/24 | - | - | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | 842 | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 1.306 x | - | - | - |
| Free Cash Flow 1 | - | - | - | -561 | -27 | 110 | 352 |
| ROE (net income / shareholders' equity) | 11% | 6.11% | 8.39% | 10.5% | 11.6% | 13.5% | 14.7% |
| ROA (Net income/ Total Assets) | 7.7% | 4.38% | 5.15% | 5.74% | 5.76% | 6.4% | 5.5% |
| Assets 1 | 2,564 | 3,816 | 4,446 | 5,487 | 6,920 | 7,897 | 10,900 |
| Book Value Per Share 2 | 5.720 | 5.530 | 5.790 | 6.510 | 7.040 | 7.630 | 8.380 |
| Cash Flow per Share 2 | 0.8300 | 0.6300 | 0.7900 | 0.9500 | 1.400 | 1.870 | 2.860 |
| Capex 1 | 277 | 477 | 720 | 1,024 | 715 | 789 | 965 |
| Capex / Sales | 22.25% | 27.37% | 36.59% | 42.17% | 24.11% | 21.82% | 21.6% |
| Announcement Date | 25/02/21 | 27/02/22 | 27/02/23 | 26/02/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
18.77
CNY
Average target price
26.97
CNY
Spread / Average Target
+43.70%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -22.08% | 1.24B | |
| +2.62% | 213B | |
| -12.89% | 52.8B | |
| +24.42% | 12.85B | |
| +50.27% | 8.43B | |
| -6.47% | 3.71B | |
| +26.62% | 3.5B | |
| +23.07% | 3.41B | |
| -7.39% | 1.92B | |
| +3.58% | 1.66B |
- Stock Market
- Equities
- 688106 Stock
- Financials Jinhong Gas Co.,Ltd.
