SICHUAN QIAOYUAN GAS CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.99 CNY | +0.12% |
|
+9.60% | +13.52% |
| Apr. 24 | Sichuan Qiaoyuan Gas Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 10 | Sichuan Qiaoyuan Gas Co.,Ltd. Proposes Final Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 9,886 | 11,627 | 13,156 | - |
| Enterprise Value (EV) 1 | 9,886 | 11,627 | 13,156 | 13,156 |
| P/E ratio | 80.3 x | - | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 11.4 x | 8.92 x | 6.05 x |
| EV / Revenue | - | 11.4 x | 8.92 x | 6.05 x |
| EV / EBITDA | - | 29.7 x | 25.7 x | 18.3 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | 6.75 x | 6.47 x | 5.37 x |
| Nbr of stocks (in thousands) | 400,100 | 400,100 | 399,272 | - |
| Reference price 2 | 24.71 | 29.06 | 32.95 | 32.95 |
| Announcement Date | 4/24/23 | 4/9/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 1,022 | 1,475 | 2,173 |
| EBITDA 1 | - | 390.9 | 511 | 719 |
| EBIT 1 | - | 256.4 | 419 | 611 |
| Operating Margin | - | 25.1% | 28.41% | 28.12% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | 117 | - | - | - |
| Net margin | - | - | - | - |
| EPS | 0.3079 | - | - | - |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 4/24/23 | 4/9/24 | - | - |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 12.4% | 16.5% | 19.9% |
| ROA (Net income/ Total Assets) | - | - | 10.3% | 11.9% |
| Assets | - | - | - | - |
| Book Value Per Share 1 | - | 4.300 | 5.090 | 6.140 |
| Cash Flow per Share | - | - | - | - |
| Capex 2 | - | 143 | 100 | 100 |
| Capex / Sales | - | 14.03% | 6.78% | 4.6% |
| Announcement Date | 4/24/23 | 4/9/24 | - | - |
1CNY2CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
32.95
CNY
Average target price
32
CNY
Spread / Average Target
-2.88%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +13.39% | 1.82B | |
| +4.14% | 206B | |
| -10.05% | 54.75B | |
| +23.44% | 12.54B | |
| +33.96% | 7.84B | |
| -4.62% | 3.79B | |
| +25.15% | 3.43B | |
| +21.22% | 3.27B | |
| -9.56% | 1.88B | |
| -21.34% | 1.26B |
- Stock Market
- Equities
- 301286 Stock
- Financials Sichuan Qiaoyuan Gas Co.,Ltd.