Xinjiang Xintai Natural Gas Co Ltd
SSE:603393
Intrinsic Value
The intrinsic value of one Xinjiang Xintai Natural Gas Co Ltd stock under the Base Case scenario is 75.18 CNY. Compared to the current market price of 30.46 CNY, Xinjiang Xintai Natural Gas Co Ltd is Undervalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Xinjiang Xintai Natural Gas Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Xinjiang Xintai Natural Gas Co Ltd
Balance Sheet Decomposition
Xinjiang Xintai Natural Gas Co Ltd
Current Assets | 5.3B |
Cash & Short-Term Investments | 3.1B |
Receivables | 1.9B |
Other Current Assets | 327.2m |
Non-Current Assets | 12.1B |
Long-Term Investments | 1.1B |
PP&E | 10.6B |
Intangibles | 53.5m |
Other Non-Current Assets | 323.1m |
Free Cash Flow Analysis
Xinjiang Xintai Natural Gas Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Xinjiang Xintai Natural Gas Co Ltd
Revenue
|
3.9B
CNY
|
Cost of Revenue
|
-2.2B
CNY
|
Gross Profit
|
1.7B
CNY
|
Operating Expenses
|
173.4m
CNY
|
Operating Income
|
1.9B
CNY
|
Other Expenses
|
-631.5m
CNY
|
Net Income
|
1.3B
CNY
|
Profitability Score
Profitability Due Diligence
Xinjiang Xintai Natural Gas Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Score
Xinjiang Xintai Natural Gas Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Xinjiang Xintai Natural Gas Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Xinjiang Xintai Natural Gas Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Xinjiang Xintai Natural Gas Co Ltd
Dividends
Current shareholder yield for Xinjiang Xintai Natural Gas Co 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 Xinjiang Xintai Natural Gas Co Ltd stock under the Base Case scenario is 75.18 CNY.
Compared to the current market price of 30.46 CNY, Xinjiang Xintai Natural Gas Co Ltd is Undervalued by 59%.