EN DE

Shanxi Blue Flame Holding (000968) Fair Value & Analysis

Energy · CN · Market cap 6.8B CNY

SB Shanxi Blue Flame Holding 000968 · SHE
Price¥6.94
Fair Value¥4.85
Upside-30.1%
Quality54/100
Watch Shanxi Blue Flame Holding for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 14.7% net margin
Low debt · generates free cash flow
0.70% dividend yield
Mixed vs. peers (7/14)
Moderate moat 54/100
Evidence: High Range ¥3.63 – ¥6.06 Share as image

Fair value as of: Jul 21, 2026

From 22 valuation models · updated 20 days ago

Share price +14.0% over the past month.

A solid business, but screening 30% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥6.06). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥13.36 ¥5.29 Fair Value ¥4.85 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 ¥5.29 – ¥13.36 · fair‑value band ¥3.63 – ¥6.06 · the ¥6.94 price screens above the ¥4.85 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

Shanxi Blue Flame Holding (000968) currently trades at ¥6.94, while our model-based Fair Value estimate is ¥4.85, implying the stock looks roughly 30.1% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Energy 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: high).

Over the trailing twelve months, Shanxi Blue Flame Holding generated revenue of 2.0B CNY at a net margin of 14.7%. Revenue declined 14.8% year over year. It earns a return on equity of 4.6%. Net debt stands at 884M CNY. Fundamentals as of Jul 21, 2026

Our scenario range runs from ¥3.63 (bear case) to ¥6.06 (bull case); at ¥6.94, 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 43% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Energy peers we cover trades at -26% fair-value upside, at -30%, 000968 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 ¥3.63 ¥5.12 ¥7.65 80
Residual Income ¥4.92 ¥4.98 ¥4.78 76
Rev-Margin DCF ¥1.83 ¥2.78 ¥4.00 74
All 22 models by family
DCF Models
FCF DCF ¥3.45 ¥5.00 ¥7.84 38
Owner Earnings ¥1.22 ¥1.97 ¥3.36 31
5Y Revenue Exit ¥1.83 ¥2.68 ¥3.92 39
5Y EBITDA Exit ¥3.56 ¥5.65 ¥8.45 41
5Y P/E Exit ¥2.70 ¥4.17 ¥5.95 38
10Y Revenue Exit ¥2.41 ¥3.12 ¥3.85 36
10Y EBITDA Exit ¥3.48 ¥4.94 ¥6.51 37
10Y P/E Exit ¥2.97 ¥4.03 ¥5.04 35
Earnings-Based
Graham-Dodd ¥2.35 ¥3.11 ¥3.57 54
EPV ¥3.24 ¥3.89 ¥4.46 59
Multiples
P/E Multiple ¥3.63 ¥4.85 ¥6.06 63
P/S Multiple ¥1.96 ¥2.62 ¥3.27 58
P/B Multiple ¥4.41 ¥5.89 ¥7.36 55
EV/EBIT ¥2.89 ¥4.16 ¥5.43 53
EV/EBITDA ¥4.39 ¥6.15 ¥7.92 54
EV/Revenue ¥0.9200 ¥1.70 ¥2.49 43
Asset-Based
NCAV (Graham) ¥3.23 ¥4.32 ¥6.46 50
Growth DCF
Growth DCF ¥3.63 ¥5.12 ¥7.65 80
Rev-Margin DCF ¥1.83 ¥2.78 ¥4.00 74
Economic Profit
Residual Income ¥4.92 ¥4.98 ¥4.78 76
ROIC Compounder ¥3.24 ¥3.89 ¥4.46 72
Growth Earnings
Growth-Adj P/E ¥2.62 ¥3.74 ¥4.86 68

Widest divergence: Asset-Based (¥4.32) versus Growth DCF (¥2.78). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.0B CNY
Revenue growth (YoY) -14.8%
Net margin 14.7%
Return on equity 4.6%
Free cash flow 452M CNY FY2025
P/E ratio 22.6
More key figures
Operating margin 38.5%
EPS (TTM) ¥0.3100
Dividend yield 0.7%
EPS growth (YoY) -21.1%
Net debt 884M CNY FY2025

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 35

Profitability 29
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 53
Balance sheet, leverage, solvency risk
Investment 56
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 81
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

Shanxi Blue Flame Holding Company Limited engages in the exploration, development, and utilization of coal mine gas. It is also engaged in coalbed methane surface mining, mineral resource exploration, and coal mine gas control businesses as well as offers coalbed methane products, as well as provides road freight transportation services.

Full company description

Shanxi Blue Flame Holding Company Limited engages in the exploration, development, and utilization of coal mine gas. It is also engaged in coalbed methane surface mining, mineral resource exploration, and coal mine gas control businesses as well as offers coalbed methane products, as well as provides road freight transportation services. The company was formerly known as Taiyuan Coal Gasification Company, Limited and changed its name to Shanxi Blue Flame Holding Company Limited in May 2017. Shanxi Blue Flame Holding Company Limited was founded in 1998 and is headquartered in Taiyuan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shanxi Blue Flame Holding reported revenue of ¥2.1B in FY2025 versus ¥2.0B in FY2021, a compound +1.6%/yr. Reported net income was ¥335M in FY2025, compounding +2.4%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.1B CNY
Latest YoY
−6.9%
Avg. growth/yr (3Y)
−5.5%
Avg. growth/yr (5Y)
+7.9%
Avg. growth/yr (28Y)
+4.8%
Revenue +1.6%/yr
FY21 ¥2.0B
FY22 ¥2.5B
FY23 ¥2.4B
FY24 ¥2.3B
FY25 ¥2.1B
Net income +2.4%/yr
FY21 ¥305M
FY22 ¥563M
FY23 ¥540M
FY24 ¥434M
FY25 ¥335M

000968 screens 30% overvalued. Compare with CNOOC Limited →

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). "Shanxi Blue Flame Holding Fair Value". https://www.fairvalue-calculator.com/stock/000968

Peer Group

Oil & Gas E&P · 315 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 54 · Above median
Fair Value upside −30% · Below median
Return on equity (TTM) 5% · Above median
Return on assets 2% · Above median
Net margin (TTM) 15% · Above median
Operating margin (TTM) 39% · Top 25%
Revenue growth -15% · Below median
Dividend yield (TTM) 0.7% · Bottom 25%
Debt / equity 0.36× · Higher than median

Valuation Multiples vs Oil & Gas E&P median · lower = cheaper

P/E (TTM) 22.6× · Pricier than median
P/B 1.09× · Cheaper than median
P/S (TTM) 3.35× · Pricier than median
P/FCF 2.2× · Cheaper than 75% of peers
EV/EBITDA 7.5× · 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 14
FUTURE 0 · sector 0
PAST 19 · sector 0
HEALTH 82 · sector 87
DIVIDEND 14 · sector 66

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.

Oil & gas

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

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥28.97 ¥32.55 +12%
ConocoPhillips explores for, COP $109.04 $91.79 -16%
Canadian Natural Resources Limited CNQ $42.86 $31.54 -26%
EOG Resources, Inc EOG $139.89 $130.19 -7%
Occidental Petroleum Corporation OXY $54.86 $30.68 -44%
Diamondback Energy, Inc FANG $183.39 $106.12 -42%
Devon Energy Corporation DVN $43.83 $27.06 -38%
Woodside Energy Group WDS A$30.46 A$20.71 -32%
EQT Corporation EQT $48.85 $42.85 -12%
Texas Pacific Land Corporation TPL $415.70 $79.20 -81%

Compare Shanxi Blue Flame Holding with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Energy 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 Shanxi Blue Flame Holding (000968) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of ¥4.85 versus a price of ¥6.94, about −30% (overvalued).
What is the fair value of 000968?
Our model-based fair value for Shanxi Blue Flame Holding is ¥4.85 (as of Jul 21, 2026), built from audited fundamentals. The current price is ¥6.94.
What is the quality score of 000968?
Shanxi Blue Flame Holding has a Quality Score of 54/100. 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 Shanxi Blue Flame Holding (000968)?
Shanxi Blue Flame Holding reported trailing-twelve-month revenue of about 2.0B CNY (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 000968?
The net profit margin of Shanxi Blue Flame Holding is about 14.7%, meaning it keeps roughly 14.7% of revenue as net income. Based on the latest reported figures.
Does Shanxi Blue Flame Holding pay a dividend?
Shanxi Blue Flame Holding currently shows a dividend yield of about 0.70% relative to its recent price (as of Jul 21, 2026).

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 Shanxi Blue Flame Holding 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.