Valuation Sichuan Qiaoyuan Gas Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 15/05/2026			5-day change	1st Jan Change
63.62 ^CNY	-4.16%		+9.11%	+50.44%

28/04	Sichuan Qiaoyuan Gas Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
16/04	Sichuan Qiaoyuan Gas' Attributable Profit Jumps 56% in 2025	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025
Capitalization ¹	9,886	11,627	14,052	16,771
Change	-	17.6%	20.86%	19.35%
Enterprise Value (EV) ¹	9,731	11,532	13,904	16,473
Change	-	18.5%	20.57%	18.48%
P/E ratio	80.3x	57.4x	94.6x	72.2x
PBR	6.33x	6.75x	8.02x	8.54x
PEG	-2.1x	0.9x	-3.6x	1.3x
Capitalization / Revenue	10.8x	11.4x	13.7x	15.6x
EV / Revenue	10.6x	11.3x	13.6x	15.3x
EV / EBITDA	32.7x	30.4x	36.8x	38.3x
EV / EBIT	52.4x	45.8x	57.9x	55.2x
EV / FCF	-67.8x	197x	55.3x	89.1x
FCF Yield	-1.47%	0.51%	1.81%	1.12%
Dividend per Share ²	0.1	0.05	0.08	0.456
Rate of return	0.4%	0.17%	0.23%	1.08%
EPS ²	0.3079	0.5067	0.3748	0.586
Distribution rate	32.5%	9.87%	21.3%	77.8%
Net sales ¹	918.4	1,022	1,024	1,077
EBITDA ¹	297.4	379.3	377.7	429.8
EBIT ¹	185.6	252	240.2	298.2
Net income ¹	117	202.8	149.2	232.4
Net Debt ¹	-155.3	-95.32	-148.1	-297.8
Reference price ²	24.71	29.06	35.44	42.29
Nbr of stocks (in thousands)	4,00,100	4,00,100	3,96,506	3,96,572
Announcement Date	24/04/23	09/04/24	22/04/25	15/04/26

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.($)
SICHUAN QIAOYUAN GAS CO.,LTD.	-	-	-	-	370.73Cr
LINDE PLC	30.79x	7.15x	18.14x	1.27%	23TCr
AIR PRODUCTS & CHEMICALS, INC.	22.54x	6.47x	15.27x	2.45%	6.58TCr
NIPPON SANSO HOLDINGS CORPORATION	21.66x	2.5x	10.48x	0.94%	1.67TCr
PERIC SPECIAL GASES CO., LTD.	120.29x	-	-	-	1.13TCr
LINDE INDIA LIMITED	111.32x	23.76x	65.98x	0.2%	652.09Cr
SOL S.P.A.	32.33x	3.28x	13.13x	0.74%	622.94Cr
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	98.83x	14.6x	43.59x	0.36%	615.77Cr
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	85.67x	-	-	-	574.22Cr
HANGZHOU OXYGEN PLANT GROUP CO., LTD.	25.42x	1.92x	10.71x	1.61%	430.86Cr
Average	60.98x	8.53x	25.33x	1.08%	3.6TCr
Weighted average by Cap.	35.17x	7.11x	18.40x	1.44%