China Oil And Gas Group Limited

주가

0.02 EUR

적정가치

0.02 EUR

Benchmarks	Ticker	Full Ticker
Global Strategic Group Limited	800,700.0%	SEHK:8007
Beijing Gas Blue Sky Holdings Limited	682,800.0%	SEHK:6828
Binhai Investment Company Limited	288,600.0%	SEHK:2886
China Gas Holdings Limited	38,400.0%	SEHK:384
Gujarat State Petronet Limited	53,270,200.0%	BSE:532702
China Oil And Gas Group Limited	-	DB:GPI1

Multiples Valuation: Price / Sales

주가

0.02 EUR

적정가치

0.02 EUR

상승 여력 있음

50.2%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	8007	6828	2886	384	532702	GPI1
	SEHK:8007	SEHK:6828	SEHK:2886	SEHK:384	BSE:532702	DB:GPI1
Historical Sales Growth
5Y CAGR	14.8%	-8.8%	11.7%	6.5%	13.1%	11.5%
3Y CAGR	45.7%	-0.8%	8.6%	5.2%	14.5%	7.2%
Latest Twelve Months	33.2%	-21.5%	-3.3%	-5.4%	3.4%	-4.7%

Historical Net Income Profit Margin
5 Year Average Margin	-124.5%	-52.8%	6.3%	10.5%	14.5%	6.1%
Prior Fiscal Year	-7.4%	4.2%	4.0%	4.7%	9.1%	-1.3%
Latest Fiscal Year	-7.1%	5.0%	3.2%	3.9%	9.6%	1.0%
Latest Twelve Months	-7.1%	5.0%	3.2%	3.9%	7.8%	1.0%

Current Trading Multiples
EV / LTM EBITDA	11.3x	549.1x	7.2x	8.9x	5.5x	3.3x
Price / LTM Sales	0.1x	0.4x	0.2x	0.5x	0.9x	0.0x
LTM P/E Ratio	-0.9x	8.8x	7.6x	12.8x	12.0x	4.3x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.1x	0.4x	0.9x
Historical LTM P/S Ratio	0.0x	0.1x	0.2x

Selected Price / Sales Multiple	0.1x	0.1x	0.1x
(x) LTM Sales	17,655	17,655	17,655
(=) Equity Value	1,178	1,240	1,302
(/) Shares Outstanding	5,943.6	5,943.6	5,943.6
Implied Value Range	0.20	0.21	0.22
FX Rate: HKD/EUR	8.4	8.4	8.4		Market Price
Implied Value Range (Trading Cur)	0.02	0.02	0.03		0.02
Upside / (Downside)	47.1%	54.9%	62.6%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	8007	6828	2886	384	532702	GPI1

Value of Common Equity	14	750	1,527	39,880	164,778	801
(/) Shares Outstanding	455.9	22,736.1	1,375.9	5,448.2	564.2	5,943.6
Implied Stock Price	0.03	0.03	1.11	7.32	292.05	0.13
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	8.42
Implied Stock Price (Trading Cur)	0.03	0.03	1.11	7.32	292.05	0.02

Trading Currency	HKD	HKD	HKD	HKD	INR	EUR
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	8.42

로딩 에러