EN DE

Delong Composite Energy Group (000593) Fair Value & Analysis

Utilities · CN · Market cap 8.1B CNY

DC Delong Composite Energy Group 000593 · SHE
Price¥23.88
Fair Value¥10.15
Upside-57.5%
Quality59/100
Watch Delong Composite Energy Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.2% net margin
Low debt · generates free cash flow
Trails peers (3/13)
Narrow moat 32/100
Evidence: Medium Range ¥6.36 – ¥10.56 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from ¥3.33 to ¥10.15 (+204.8%) since Jun 25, 2026. Share price −9.0% over the past month.

A solid business, but screening 58% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥10.56). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥27.00 ¥3.92 Fair Value ¥10.15 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range ¥3.92 – ¥27.00 · fair‑value band ¥6.36 – ¥10.56 · the ¥23.88 price screens above the ¥10.15 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Delong Composite Energy Group (000593) currently trades at ¥23.88, while our model-based Fair Value estimate is ¥10.15, implying the stock looks roughly 57.5% overvalued today. The Quality Score stands at 59/100 (solid quality), in the Utilities sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Delong Composite Energy Group generated revenue of 1.4B CNY at a net margin of 2.2%. Revenue declined 17.7% year over year. It earns a return on equity of 3.3%. Net debt stands at 228M CNY. Fundamentals as of Jul 21, 2026

Our scenario range runs from ¥6.36 (bear case) to ¥10.56 (bull case); at ¥23.88, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 317% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at -19% fair-value upside, at -58%, 000593 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥2.63 ¥4.31 ¥6.87 80
Residual Income ¥1.69 ¥1.61 ¥1.27 76
Rev-Margin DCF ¥2.60 ¥4.42 ¥6.64 74
All 24 models by family
DCF Models
FCF DCF ¥2.63 ¥4.39 ¥7.17 38
Owner Earnings ¥1.50 ¥2.53 ¥4.16 31
5Y Revenue Exit ¥2.60 ¥4.44 ¥6.87 39
5Y EBITDA Exit ¥3.59 ¥6.39 ¥9.81 41
5Y P/E Exit ¥1.39 ¥2.07 ¥2.79 38
10Y Revenue Exit ¥2.50 ¥4.19 ¥6.63 36
10Y EBITDA Exit ¥3.21 ¥5.56 ¥8.93 37
10Y P/E Exit ¥1.82 ¥2.54 ¥3.44 35
Earnings-Based
Graham-Dodd ¥0.3900 ¥1.50 ¥2.04 54
Lynch FV ¥0.3700 ¥0.5300 ¥0.6900 50
PEG = 1.0 ¥0.3700 ¥0.5300 ¥0.6900 46
EPV ¥2.28 ¥2.66 ¥2.98 59
Multiples
P/E Multiple ¥0.9400 ¥1.25 ¥1.56 63
P/S Multiple ¥0.7200 ¥0.9600 ¥1.21 58
P/B Multiple ¥0.7200 ¥0.9600 ¥1.21 55
EV/EBIT ¥4.01 ¥5.38 ¥6.76 53
EV/EBITDA ¥4.55 ¥6.10 ¥7.65 54
EV/Revenue ¥2.67 ¥3.86 ¥5.05 43
Asset-Based
NCAV (Graham) ¥1.21 ¥1.62 ¥2.42 50
Growth DCF
Growth DCF ¥2.63 ¥4.31 ¥6.87 80
Rev-Margin DCF ¥2.60 ¥4.42 ¥6.64 74
Economic Profit
Residual Income ¥1.69 ¥1.61 ¥1.27 76
ROIC Compounder ¥2.28 ¥2.86 ¥3.76 72
Growth Earnings
Growth-Adj P/E ¥0.6800 ¥0.9700 ¥1.26 68

Widest divergence: Growth DCF (¥4.31) versus Earnings-Based (¥0.5300). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.4B CNY
Revenue growth (YoY) -17.7%
Net margin 2.2%
Return on equity 3.3%
Free cash flow 85.3M CNY FY2025
P/E ratio 251.9
More key figures
Operating margin 7.0%
EPS (TTM) ¥0.0900
EPS growth (YoY) +356%
Net debt 228M CNY FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 57 · Market factors (momentum, volatility) 75

Profitability 28
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 30
Calm price path (market factor)
Momentum 95
Price trend over the last 3–12 months (market factor)
52W Momentum 91
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Delong Composite Energy Group Co., Ltd. engages in production and supply of natural gas. The company is involved in the LNG business; integrated energy business; and landing hydrogen energy and photovoltaic business. The company was formerly known as Sichuan Datong Gas Development Co.,Ltd. and changed its name to Delong Composite Energy Group Co., Ltd.

Full company description

Delong Composite Energy Group Co., Ltd. engages in production and supply of natural gas. The company is involved in the LNG business; integrated energy business; and landing hydrogen energy and photovoltaic business. The company was formerly known as Sichuan Datong Gas Development Co.,Ltd. and changed its name to Delong Composite Energy Group Co., Ltd. in February 2022. Delong Composite Energy Group Co., Ltd. was founded in 1987 and is headquartered in Chengdu, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Delong Composite Energy Group reported revenue of ¥1.5B in FY2025 versus ¥1.5B in FY2021, a compound +0.2%/yr. Reported net income was ¥20.3M in FY2025, compounding −20.3%/yr from FY2021.

Growth Quality 78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.5B CNY
Avg. growth/yr (3Y)
+4.8%
Avg. growth/yr (5Y)
+10.8%
Avg. growth/yr (32Y)
+8.9%
Revenue +0.2%/yr
FY21 ¥1.5B
FY22 ¥1.5B
FY23 ¥1.6B
FY24 ¥1.7B
FY25 ¥1.5B
Net income −20.3%/yr
FY21 ¥50.5M
FY22 ¥48.2M
FY23 −¥241M
FY24 ¥19.0M
FY25 ¥20.3M

000593 screens 58% overvalued. Compare with Naturgy Energy Group →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Delong Composite Energy Group Fair Value". https://www.fairvalue-calculator.com/stock/000593

Peer Group

Utilities - Regulated Gas · 104 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 59 · Top 25%
Fair Value upside −58% · Bottom 25%
Return on equity (TTM) 3% · Bottom 25%
Return on assets 4% · Above median
Net margin (TTM) 2% · Bottom 25%
Operating margin (TTM) 7% · Below median
Revenue growth -18% · Bottom 25%
Debt / equity 0.22× · Lower than median

Valuation Multiples vs Utilities - Regulated Gas median · lower = cheaper

P/E (TTM) 251.9× · Pricier than 75% of peers
P/B 9.36× · Pricier than 75% of peers
P/S (TTM) 5.63× · Pricier than 75% of peers
P/FCF 14.2× · Pricier than 75% of peers
EV/EBITDA 43.7× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 22
FUTURE 0 · sector 0
PAST 13 · sector 34
HEALTH 89 · sector 85
DIVIDEND 0 · sector 67

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Utilities - Regulated Gas stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Naturgy Energy Group NTGY €28.84 €35.80 +24%
Atmos Energy Corporation ATO $177.68 $85.67 -52%
NiSource Inc NI $47.07 $28.59 -39%
Uniper SE UN0 €42.80 €49.13 +15%
The Hong Kong and China Gas Company 0003 HK$7.03 HK$5.08 -28%
Italgas S.p.A IG €9.98 €8.11 -19%
GAIL (India) Limited GAIL ₹171.71 ₹147.74 -14%
Adani Total Gas Limited ATGL ₹723.90 ₹101.36 -86%
ENN Natural Gas Co 600803 ¥17.30 ¥25.71 +49%
UGI Corporation UGI $35.84 $27.13 -24%

Compare Delong Composite Energy Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Delong Composite Energy Group (000593) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of ¥10.15 versus a price of ¥23.88, about −58% (overvalued).
What is the fair value of 000593?
Our model-based fair value for Delong Composite Energy Group is ¥10.15 (as of Jul 21, 2026), built from audited fundamentals. The current price is ¥23.88.
What is the quality score of 000593?
Delong Composite Energy Group has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Delong Composite Energy Group (000593)?
Delong Composite Energy Group reported trailing-twelve-month revenue of about 1.4B CNY (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 000593?
The net profit margin of Delong Composite Energy Group is about 2.2%, meaning it keeps roughly 2.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Delong Composite Energy Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.