Valuation Kunlun Energy Company Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 01:38:13 09/06/2026 pm IST			5-day change	1st Jan Change
6.900 ^HKD	0.00%		-3.36%	-7.13%

28/05	Kunlun Energy Company Limited Approves Final Ordinary Dividend for the Financial Year Ended 31 December 2025, Payable on 21 July 2026	CI
28/05	Kunlun Energy Company Limited commences an Equity Buyback Plan for 865,880,170 shares, representing 10% of its issued share capital, under the authorization approved on May 28, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	63,296	48,230	60,958	72,734	64,335	59,655	-	-
Change	-	-23.8%	26.39%	19.32%	-11.55%	-7.27%	-	-
Enterprise Value (EV) ¹	59,216	53,983	57,854	68,058	52,369	45,031	41,636	36,317
Change	-	-8.84%	7.17%	17.64%	-23.05%	-14.01%	-7.54%	-12.78%
P/E ratio	2.24x	8.08x	9.92x	11.4x	10.6x	9.02x	8.57x	8.11x
PBR	0.91x	0.71x	0.89x	1.04x	0.84x	0.74x	0.71x	0.68x
PEG	-	-0.1x	3.33x	2.92x	-2.14x	0.99x	1.62x	1.43x
Capitalization / Revenue	0.37x	0.25x	0.32x	0.36x	0.29x	0.26x	0.25x	0.23x
EV / Revenue	0.35x	0.27x	0.3x	0.34x	0.24x	0.19x	0.17x	0.14x
EV / EBITDA	3.12x	2.9x	3.03x	3.6x	2.73x	2.31x	2.05x	1.69x
EV / EBIT	4.79x	4.16x	4.22x	5.09x	3.97x	3.61x	3.14x	2.67x
EV / FCF	11.6x	5.16x	5.79x	8.38x	-	5.78x	5.17x	3.59x
FCF Yield	8.6%	19.4%	17.3%	11.9%	-	17.3%	19.3%	27.9%
Dividend per Share ²	0.2556	0.2899	0.3078	0.3383	0.3586	0.3833	0.3968	0.422
Rate of return	3.5%	5.2%	4.37%	4.03%	4.83%	5.56%	5.75%	6.12%
EPS ²	3.27	0.6894	0.7099	0.7377	0.7011	0.7649	0.8053	0.8511
Distribution rate	7.82%	42%	43.4%	45.9%	51.2%	50.1%	49.3%	49.6%
Net sales ¹	1,70,430	1,96,327	1,91,879	2,00,461	2,20,285	2,31,825	2,39,377	2,54,072
EBITDA ¹	19,009	18,633	19,123	18,905	19,179	19,496	20,309	21,519
EBIT ¹	12,369	12,982	13,722	13,375	13,191	12,466	13,257	13,580
Net income ¹	28,312	5,969	6,147	6,387	6,071	6,687	6,998	7,439
Net Debt ¹	-4,080	5,754	-3,104	-4,675	-11,966	-14,624	-18,019	-23,338
Reference price ²	7.310	5.570	7.040	8.400	7.430	6.900	6.900	6.900
Nbr of stocks (in thousands)	86,58,802	86,58,802	86,58,802	86,58,802	86,58,802	86,45,724	-	-
Announcement Date	29/03/22	28/03/23	25/03/24	25/03/25	24/03/26	-	-	-

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.($)
KUNLUN ENERGY COMPANY LIMITED	9.02x	0.19x	2.31x	5.56%	761.38Cr
THE HONG KONG AND CHINA GAS COMPANY LIMITED	21.06x	3.31x	14.23x	5.11%	1.63TCr
ITALGAS S.P.A.	13.89x	7.6x	9.92x	4.68%	1.2TCr
ENN NATURAL GAS CO., LTD.	11.3x	0.52x	4.32x	5.41%	866.02Cr
UGI CORPORATION	11.45x	-	-	4.32%	743.95Cr
ENN ENERGY HOLDINGS LIMITED	7.78x	0.52x	4.88x	6.44%	715.92Cr
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	13.76x	5.75x	20.45x	9.65%	719.28Cr
SOUTHWEST GAS HOLDINGS, INC.	20.74x	5.29x	11.3x	2.89%	639.79Cr
NEW JERSEY RESOURCES CORPORATION	15.65x	4.34x	12.75x	3.52%	549.42Cr
Average	13.85x	3.44x	10.02x	5.29%	869.66Cr
Weighted average by Cap.	14.51x	3.59x	10.31x	5.29%