Subscribe

Xinjiang Xintai Natural Gas Co., Ltd. (603393.SS)

CNY23.75 -0.43 (-1.78%)
CN SHH Utilities Regulated Gas
Address 61 Midongbei Road 831400
Urumqi, CN
CEO Shu Zhang
Website xjxtrq.com
IPO 2016-09-12
ISIN CNE100003J56

Explore sections of this company profile

Description

Xinjiang Xintai Natural Gas Co., Ltd., founded in 2000 and headquartered in Urumqi, China, primarily focuses on the conveyance, distribution, and commercialization of natural gas. Beyond its core gas utility operations, the firm also undertakes residential gas system installations and engages in the extraction of coal-bed methane. The company adopted its current name in December 2012, having previously operated as Xinjiang Xintai Investment (Group) Co., Ltd.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY23.75 -0.43 (-1.78%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11M
Beta
0.23
Float Shares
212.49M
Free Float %
50.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.68% -0.20% -11.37% +2.72% +1.68% +13.73% +6.78% +15.02% +61.28% +85.29% +85.29%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
23.75
DCF (Levered) 52.10 +119.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.49
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Regulated Gas: +4.9%
    +3.8% Q1'26: -14.2% (vs Q1'25)
  • EPS growth Regulated Gas: +13.8%
    -32.0% Q1'26: -61.8% (vs Q1'25)
  • FCF margin FCF growth · Regulated Gas: +30.8%
    +4.7% Q1'26: +26.1% (vs Q1'25)
  • EBIT margin Regulated Gas: +12.9%
    +30.2% Q1'26: +31.7% (vs Q1'25)
  • ROIC Regulated Gas: +4.7%
    +4.7% Q1'26: +5.3% (vs Q1'25)
  • Share dilution Regulated Gas: 0.0%
    +0.2% Q1'26: +0.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Regulated Gas: 2.21×
    6.15× Q1'26: 5.33× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.32) × ERP
WACC = 63% × Ke + 37% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 23.75
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
2 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.02B
est: 1.05B (-3.0%)
1.63B
est: 1.45B (+12.7%)
2.30B
est: 2.30B (+0.0%)
2.11B
est: 2.59B (-18.4%)
2.62B
est: 2.75B (-5.0%)
3.42B
est: 3.83B (-10.8%)
3.52B
est: 3.61B (-2.5%)
3.78B
est: 4.20B (-10.1%)
3.92B
est: 4.36B (-10.0%)
4.94B
4.94B – 4.94B
+13.4% YoY
5.69B
5.69B – 5.69B
+15.1% YoY
5.78B
5.78B – 5.78B
+1.6% YoY
EBITDA
327.85M
est: 708.04M (-53.7%)
573.97M
est: 978.04M (-41.3%)
1.45B
est: 1.55B (-6.2%)
1.28B
est: 1.75B (-26.5%)
1.77B
est: 1.86B (-5.0%)
2.14B
est: 2.59B (-17.5%)
2.48B
est: 2.44B (+1.8%)
2.89B
est: 2.58B (+11.8%)
1.19B
est: 2.68B (-55.7%)
3.03B
3.03B – 3.03B
+13.4% YoY
3.49B
3.49B – 3.49B
+15.1% YoY
3.55B
3.55B – 3.55B
+1.6% YoY
EBIT
272.16M
est: 510.38M (-46.7%)
433.34M
est: 705.01M (-38.5%)
1.15B
est: 1.12B (+2.9%)
948.95M
est: 1.26B (-24.7%)
1.34B
est: 1.34B (-0.1%)
1.59B
est: 1.87B (-14.8%)
1.80B
est: 1.76B (+2.5%)
1.87B
est: 1.92B (-2.5%)
1.19B
est: 1.99B (-40.5%)
2.26B
2.26B – 2.26B
+13.4% YoY
2.60B
2.60B – 2.60B
+15.1% YoY
2.64B
2.64B – 2.64B
+1.6% YoY
Net Income
263.70M
est: 244.31M (+7.9%)
334.57M
est: 311.98M (+7.2%)
422.43M
est: 503.00M (-16.0%)
358.98M
est: 570.91M (-37.1%)
1.03B
est: 1.16B (-11.2%)
923.49M
est: 899.97M (+2.6%)
1.05B
est: 1.23B (-15.1%)
1.19B
est: 1.31B (-9.2%)
806.88M
est: 1.18B (-31.7%)
973.41M
928.55M – 1.02B
-17.6% YoY
1.16B
1.16B – 1.16B
+19.1% YoY
1.16B
1.16B – 1.16B
-0.4% YoY
SGA
59.65M
est: 77.28M (-22.8%)
304.41M
est: 106.75M (+185.2%)
264.90M
est: 169.30M (+56.5%)
178.77M
est: 190.83M (-6.3%)
187.72M
est: 203.07M (-7.6%)
197.54M
est: 282.55M (-30.1%)
237.16M
est: 265.97M (-10.8%)
328.82M
est: 326.57M (+0.7%)
410.04M
est: 338.53M (+21.1%)
383.83M
383.83M – 383.83M
+13.4% YoY
441.89M
441.89M – 441.89M
+15.1% YoY
449.04M
449.04M – 449.04M
+1.6% YoY
EPS
0.70
est: 0.58 (+21.1%)
0.89
est: 0.74 (+20.5%)
1.13
est: 1.19 (-5.1%)
0.95
est: 1.35 (-29.4%)
2.68
est: 2.74 (-2.2%)
2.18
est: 2.13 (+2.3%)
2.47
est: 2.92 (-15.4%)
2.81
est: 3.05 (-7.8%)
1.91
est: 2.79 (-31.5%)
2.30
2.19 – 2.41
-17.6% YoY
2.74
2.74 – 2.74
+19.1% YoY
2.73
2.73 – 2.73
-0.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 5/5 2/5 3/5 3/5 2/5 3/5
2026-05-11 B+ 3/5 5/5 2/5 3/5 3/5 2/5 3/5
2026-05-08 B+ 3/5 5/5 2/5 4/5 3/5 2/5 3/5
2026-05-07 B+ 3/5 5/5 2/5 4/5 3/5 2/5 3/5
2026-05-06 B+ 3/5 4/5 2/5 4/5 3/5 2/5 3/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-04-29 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-04-27 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-24 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-23 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.58B
OE per share TTM
3.72
Owner's Yield
12.56%
Maintenance CapEx ratio
408.80%
Maint CapEx / Avg PPE
236.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 16 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 268.8K 0.39%
2 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 416.8K 0.06%
3 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 14.2K 0.48%
4 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 32.1K 0.26%
5 Vanguard FTSE Emerging Markets ETF VWO 0.00% 1.59M 0.06%
6 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 61.2K 0.29%
7 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 66.0K 0.28%
8 Vanguard Total International Stock ETF VXUS 0.00% 1.63M 0.05%
9 Vanguard FTSE Global All Cap ex Canada Index ETF VXC.TO 0.00% 2.5K 0.22%
10 Vanguard All-Equity ETF Portfolio VEQT.TO 0.00% 7.7K 0.22%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
752.5K
Shares Outstanding
423.92M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Bin Wang Deputy General Manager male
Chihua Gong Deputy GM & Director male
Danhua Yan Senior Vice President & Director male
Dong Liu Secretary of the Board male
Jianbing Zhang Director & Assistant to the Chairman male
Jiangtao Wei Deputy General Manager male
Jianxin Chen Deputy GM & Chief Financial Officer male
Jun Li Deputy General Manager male
Shu Zhang GM & Director male
Xin Long Zhang Deputy GM & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits