EN DE

Sichuan Qiaoyuan Gas Co (301286) Fair Value & Analysis

Utilities · CN · Market cap 24.4B CNY

SQ Sichuan Qiaoyuan Gas Co 301286 · SHE
Price¥42.08
Fair Value¥8.87
Upside-78.9%
Quality71/100
Watch Sichuan Qiaoyuan Gas Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 21.7% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/13)
Wide moat 71/100
Evidence: High Range ¥5.89 – ¥12.34 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated today

Fair value updated Aug 13, 2026, revised from ¥9.43 to ¥8.87 (−5.9%) since Jul 9, 2026. Share price −10.8% over the past month.

A solid business, but screening 79% overvalued on our models.

What matters now

  • A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥12.34). The favourable scenario is already priced in.
  • A fairly wide model range (¥5.89 to ¥12.34) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥65.88 ¥16.89 Fair Value ¥8.87 Jun 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

50‑month range ¥16.89 – ¥65.88 · fair‑value band ¥5.89 – ¥12.34 · the ¥42.08 price screens above the ¥8.87 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Sichuan Qiaoyuan Gas Co (301286) currently trades at ¥42.08, while our model-based Fair Value estimate is ¥8.87, implying the stock looks roughly 78.9% overvalued today. The Quality Score stands at 71/100 (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: high).

Over the trailing twelve months, Sichuan Qiaoyuan Gas Co generated revenue of 1.1B CNY at a net margin of 21.7%. Revenue grew 7.5% year over year. It earns a return on equity of 12.4%. Net debt stands at 222M CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥5.89 (bear case) to ¥12.34 (bull case); at ¥42.08, 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 38% below its 52-week high and 79% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at 2% fair-value upside, at -79%, 301286 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ¥5.64 ¥8.00 ¥11.35 80
Residual Income ¥4.53 ¥5.33 ¥10.49 76
Rev-Margin DCF ¥4.01 ¥5.73 ¥7.68 74
All 24 models by family
DCF Models
FCF DCF ¥5.53 ¥8.17 ¥12.12 38
Owner Earnings ¥9.27 ¥13.87 ¥20.75 31
5Y Revenue Exit ¥4.01 ¥5.67 ¥7.73 39
5Y EBITDA Exit ¥7.07 ¥11.32 ¥16.22 41
5Y P/E Exit ¥6.52 ¥10.30 ¥14.22 38
10Y Revenue Exit ¥4.44 ¥6.07 ¥8.14 36
10Y EBITDA Exit ¥6.46 ¥9.96 ¥14.54 37
10Y P/E Exit ¥6.11 ¥9.26 ¥13.03 35
Earnings-Based
Graham-Dodd ¥3.95 ¥11.44 ¥15.10 54
Lynch FV ¥2.37 ¥3.38 ¥4.39 50
PEG = 1.0 ¥2.37 ¥3.38 ¥4.39 46
EPV ¥6.39 ¥7.37 ¥8.23 59
Multiples
P/E Multiple ¥7.41 ¥9.87 ¥12.34 63
P/S Multiple ¥3.03 ¥4.04 ¥5.05 58
P/B Multiple ¥7.41 ¥9.87 ¥12.34 55
EV/EBIT ¥8.72 ¥11.46 ¥14.19 53
EV/EBITDA ¥8.87 ¥11.65 ¥14.44 54
EV/Revenue ¥3.33 ¥4.54 ¥5.75 43
Asset-Based
NCAV (Graham) ¥2.45 ¥3.29 ¥4.91 50
Growth DCF
Growth DCF ¥5.64 ¥8.00 ¥11.35 80
Rev-Margin DCF ¥4.01 ¥5.73 ¥7.68 74
Economic Profit
Residual Income ¥4.53 ¥5.33 ¥10.49 76
ROIC Compounder ¥6.67 ¥8.29 ¥10.23 72
Growth Earnings
Growth-Adj P/E ¥6.11 ¥8.73 ¥11.35 68

Widest divergence: Multiples (¥9.87) versus Asset-Based (¥3.29). Highest evidence: Growth DCF (80).

Notify me when 301286 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.1B CNY
Revenue growth (YoY) +7.5%
Net margin 21.7%
Return on equity 12.4%
Free cash flow 180M CNY FY2025
P/E ratio 70.1
More key figures
Operating margin 28.0%
EPS (TTM) ¥0.6000
EPS growth (YoY) +10.0%
Net debt 222M CNY FY2021

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 71/100

Of which business quality 68 · Market factors (momentum, volatility) 45

Profitability 54
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 35
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 70
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

Sichuan Qiaoyuan Gas Co.,Ltd. researches and develops, produces, sells, and services of high-purity gases in China. The company offers oxygen, nitrogen, argon gas, medical oxygen, food nitrogen, industrial oxygen, carbon dioxide, hydrogen, various electronic gases, and mixed gases, etc.

Full company description

Sichuan Qiaoyuan Gas Co.,Ltd. researches and develops, produces, sells, and services of high-purity gases in China. The company offers oxygen, nitrogen, argon gas, medical oxygen, food nitrogen, industrial oxygen, carbon dioxide, hydrogen, various electronic gases, and mixed gases, etc. It also involved in production and operation of hazardous chemicals, production of food additives, production, wholesale, and retail of medicines; production, retail, and wholesale of pharmaceuticals; manufacturing of basic chemical raw materials; manufacturing of metal structures; sales of instruments and meters; and sales of mechanical equipment and leasing of mechanical equipment. The company's products are used in metallurgy, chemical industry, military industry, medical treatment, food, new energy, semiconductors, electronic information, biomedicine, and new materials. Sichuan Qiaoyuan Gas Co.,Ltd. was founded in 2002 and is headquartered in Chengdu, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sichuan Qiaoyuan Gas Co reported revenue of ¥1.1B in FY2025 versus ¥833M in FY2021, a compound +6.7%/yr. Reported net income was ¥232M in FY2025, compounding +6.5%/yr from FY2021.

Growth Quality 86/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.1B CNY
Latest YoY
+5.2%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.0%
Avg. growth/yr (6Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.5%
Revenue +6.7%/yr
FY21 ¥833M
FY22 ¥918M
FY23 ¥1.0B
FY24 ¥1.0B
FY25 ¥1.1B
Net income +6.5%/yr
FY21 ¥181M
FY22 ¥117M
FY23 ¥203M
FY24 ¥149M
FY25 ¥232M

301286 screens 79% 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). "Sichuan Qiaoyuan Gas Co Fair Value". https://www.fairvalue-calculator.com/stock/301286

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 71 · Top 25%
Fair Value upside −79% · Bottom 25%
Return on equity (TTM) 12% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 28% · Top 25%
Revenue growth 8% · Top 25%
Debt / equity 0.01× · Lower than 75% of peers

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

P/E (TTM) 70.1× · Pricier than 75% of peers
P/B 12.43× · Pricier than 75% of peers
P/S (TTM) 22.26× · Pricier than 75% of peers
P/FCF 20.1× · Pricier than 75% of peers
EV/EBITDA 55.5× · 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 27
FUTURE 38 · sector 0
PAST 50 · sector 34
HEALTH 100 · sector 87
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 Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Naturgy Energy Group NTGY €28.94 €31.58 +9%
Atmos Energy Corporation ATO $169.59 $85.67 -49%
NiSource Inc NI $42.01 $28.59 -32%
Uniper SE UN0 €47.45 €48.32 +2%
The Hong Kong and China Gas Company 0003 HK$6.76 HK$4.79 -29%
GAIL (India) Limited GAIL ₹177.95 ₹130.21 -27%
Adani Total Gas Limited ATGL ₹660.35 ₹101.36 -85%
ENN Natural Gas Co 600803 ¥17.32 ¥25.71 +48%
ENN Energy Holdings 2688 HK$47.16 HK$107.98 +129%
China Suntien Green Energy Corporation 600956 ¥7.26 ¥7.37 +2%

Compare Sichuan Qiaoyuan Gas Co 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Sichuan Qiaoyuan Gas Co (301286) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥8.87 versus a price of ¥42.08, about −79% (overvalued).
What is the fair value of 301286?
Our model-based fair value for Sichuan Qiaoyuan Gas Co is ¥8.87 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥42.08.
What is the quality score of 301286?
Sichuan Qiaoyuan Gas Co has a Quality Score of 71/100. 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 Sichuan Qiaoyuan Gas Co (301286)?
Sichuan Qiaoyuan Gas Co reported trailing-twelve-month revenue of about 1.1B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 301286?
The net profit margin of Sichuan Qiaoyuan Gas Co is about 21.7%, meaning it keeps roughly 21.7% 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 Sichuan Qiaoyuan Gas Co 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.