EN DE

Changchun Gas Co (600333) Fair Value & Analysis

Utilities · CN · Market cap 3.7B CNY

CG Changchun Gas Co 600333 · SHG
Price¥6.04
Fair Value¥2.36
Upside-60.9%
Quality51/100
Watch Changchun Gas Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.5% net margin
Moderate debt · generates free cash flow
Trails peers (2/13)
Narrow moat 24/100
Evidence: Medium Range ¥0.4720 – ¥4.42 Share as image

Fair value as of: Aug 8, 2026

From 12 valuation models · updated 2 days ago

Fair value updated Aug 8, 2026, revised from ¥1.18 to ¥2.36 (+100.0%) since Jul 11, 2026. Share price +10.6% over the past month.

A solid business, but screening 61% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥4.42). The favourable scenario is already priced in.
  • The model range is unusually wide (¥0.4720 to ¥4.42). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥8.00 ¥3.39 Fair Value ¥2.36 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 8, 2026.

How to read this chart

60‑month range ¥3.39 – ¥8.00 · fair‑value band ¥0.4720 – ¥4.42 · the ¥6.04 price screens above the ¥2.36 fair value. Dashed = 300-day average. As of Aug 8, 2026.

Full chart & analysis →

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

Analysis

Changchun Gas Co (600333) currently trades at ¥6.04, while our model-based Fair Value estimate is ¥2.36, implying the stock looks roughly 60.9% overvalued today. The Quality Score stands at 51/100 (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, Changchun Gas Co generated revenue of 2.5B CNY at a net margin of 0.5%. Revenue grew 3.2% year over year. It earns a return on equity of 1.2%. Net debt stands at 1.8B CNY. Fundamentals as of Aug 8, 2026

Our scenario range runs from ¥0.4720 (bear case) to ¥4.42 (bull case); at ¥6.04, 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 27% below its 52-week high and 28% 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 -61%, 600333 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 ¥3.38 ¥5.53 ¥8.50 80
Rev-Margin DCF ¥1.06 ¥1.94 ¥2.98 74
EV/EBITDA ¥1.79 ¥2.83 ¥3.86 54
All 12 models by family
DCF Models
FCF DCF ¥3.32 ¥5.77 ¥9.39 38
Owner Earnings ¥0.0700 ¥0.8100 ¥1.89 31
5Y Revenue Exit ¥1.06 ¥1.87 ¥2.83 39
5Y EBITDA Exit ¥2.12 ¥3.87 ¥5.87 41
10Y Revenue Exit ¥1.83 ¥2.76 ¥3.90 36
10Y EBITDA Exit ¥2.53 ¥4.12 ¥6.17 37
Multiples
EV/EBIT ¥0.1000 ¥0.5700 ¥1.05 53
EV/EBITDA ¥1.79 ¥2.83 ¥3.86 54
EV/Revenue ¥0.3200 ¥0.8100 43
Asset-Based
NCAV (Graham) ¥1.57 ¥2.11 ¥3.15 50
Growth DCF
Growth DCF ¥3.38 ¥5.53 ¥8.50 80
Rev-Margin DCF ¥1.06 ¥1.94 ¥2.98 74

Widest divergence: DCF Models (¥2.76) versus Multiples (¥0.5700). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.5B CNY
Revenue growth (YoY) +3.2%
Net margin 0.5%
Return on equity 1.2%
Free cash flow 261M CNY FY2025
P/E ratio 275.0
More key figures
Operating margin 6.9%
EPS (TTM) ¥0.0200
EPS growth (YoY) -71.6%
Net debt 1.8B CNY FY2025

Figures from reported company fundamentals · as of Aug 8, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 49 · Market factors (momentum, volatility) 53

Profitability 14
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 20
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 45
Distance to the 52-week high (market factor)
Net Issuance 94
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

Changchun Gas Co,.Ltd produces and sells of natural gas in China. The company offers coal, coke, coal tar, and natural gas products.

Full company description

Changchun Gas Co,.Ltd produces and sells of natural gas in China. The company offers coal, coke, coal tar, and natural gas products. It is also involved in the power project development, gas management, production and sales of fuel appliances, supply of liquefied gas, coal tar deep processing, gas engineering installation, and engineering material sale activities. In addition, the company produces and sells of crude benzene; sells gas direct-fired air conditioner; coal and its products; sand and gravel for boilers; and real estate leasing services. The company was founded in 1924 and is headquartered in Changchun, China. Changchun Gas Co,.Ltd operates as a subsidiary of Changchun Changgang Gas Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Changchun Gas Co reported revenue of ¥2.5B in FY2025 versus ¥1.8B in FY2021, a compound +8.2%/yr. Reported net income was −¥8.9M in FY2025.

Growth Quality 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.5B CNY
Latest YoY
+6.8%
Avg. growth/yr (3Y)
+9.1%
Avg. growth/yr (5Y)
+9.5%
Avg. growth/yr (28Y)
+12.5%
Revenue +8.2%/yr
FY21 ¥1.8B
FY22 ¥1.9B
FY23 ¥2.3B
FY24 ¥2.3B
FY25 ¥2.5B
Net income
FY21 ¥24.5M
FY22 −¥98.6M
FY23 −¥67.7M
FY24 −¥33.2M
FY25 −¥8.9M

600333 screens 61% 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). "Changchun Gas Co Fair Value". https://www.fairvalue-calculator.com/stock/600333

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 51 · Above median
Fair Value upside −61% · Bottom 25%
Return on equity (TTM) 1% · Bottom 25%
Return on assets 1% · Bottom 25%
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 7% · Below median
Revenue growth 3% · Above median
Debt / equity 0.74× · Higher than median

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

P/E (TTM) 302.0× · Pricier than 75% of peers
P/B 1.92× · Pricier than median
P/S (TTM) 1.48× · Pricier than median
P/FCF 2.1× · Pricier than median
EV/EBITDA 16.1× · 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 16 · sector 0
PAST 5 · sector 34
HEALTH 63 · 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 Aug 8, 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 Changchun 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Changchun Gas Co (600333) overvalued or undervalued?
As of Aug 8, 2026, our model estimates a fair value of ¥2.36 versus a price of ¥6.04, about −61% (overvalued).
What is the fair value of 600333?
Our model-based fair value for Changchun Gas Co is ¥2.36 (as of Aug 8, 2026), built from audited fundamentals. The current price is ¥6.04.
What is the quality score of 600333?
Changchun Gas Co has a Quality Score of 51/100. 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 Changchun Gas Co (600333)?
Changchun Gas Co reported trailing-twelve-month revenue of about 2.5B CNY (latest available figure, as of Aug 8, 2026).
What is the net profit margin of 600333?
The net profit margin of Changchun Gas Co is about 0.5%, meaning it keeps roughly 0.5% 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 Changchun 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.