China LNG Group Ltd
HKEX:931
Intrinsic Value
The intrinsic value of one China LNG Group Ltd stock under the Base Case scenario is 0.22 HKD. Compared to the current market price of 0.3 HKD, China LNG Group Ltd is Overvalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
China LNG Group Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
China LNG Group Ltd
Balance Sheet Decomposition
China LNG Group Ltd
Current Assets | 490.6m |
Cash & Short-Term Investments | 76.3m |
Receivables | 241.8m |
Other Current Assets | 172.4m |
Non-Current Assets | 1.2B |
Long-Term Investments | 78.1m |
PP&E | 676.1m |
Intangibles | 86.4m |
Other Non-Current Assets | 319.8m |
Free Cash Flow Analysis
China LNG Group Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
China LNG Group Ltd
Revenue
|
578.6m
HKD
|
Cost of Revenue
|
-472.9m
HKD
|
Gross Profit
|
105.7m
HKD
|
Operating Expenses
|
-140.2m
HKD
|
Operating Income
|
-34.5m
HKD
|
Other Expenses
|
-110.5m
HKD
|
Net Income
|
-145m
HKD
|
Profitability Score
Profitability Due Diligence
China LNG Group Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
China LNG Group Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China LNG Group Ltd's solvency score is 22/100. The higher the solvency score, the more solvent the company is.
Score
China LNG Group Ltd's solvency score is 22/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China LNG Group Ltd
Dividends
Current shareholder yield for China LNG Group Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one China LNG Group Ltd stock under the Base Case scenario is 0.22 HKD.
Compared to the current market price of 0.3 HKD, China LNG Group Ltd is Overvalued by 27%.