Jinhong Gas Overview
Jinhong Gas is China's largest privately owned integrated industrial-gas company. Its sales have ranked first among private gas companies in the China Industrial Gases Industry Association statistics for many years. It sells three things. The first is bulk gases (oxygen, nitrogen, argon, carbon dioxide, acetylene), delivered in cylinders and as liquid through a dense retail network centred on the Yangtze River Delta. The second is specialty and electronic gases: 7N ultra-pure ammonia, high-purity nitrous oxide, high-purity hydrogen, high-purity CO₂, electronic-grade TEOS, a growing fluorinated-etchant range, and helium. The third is long-term on-site supply: air-separation units for steel and chemical customers, and electronic bulk carrier-gas plants for semiconductor and display fabs. The company is moving from cylinder-and-tanker retail towards a hybrid model. That model combines retail density with take-or-pay on-site contracts, a contracted backlog that reached about CNY 8.8 billion in total value, and a vertically integrated helium supply chain. Since 2024 the shift has squeezed earnings through depreciation, interest and acquisition impairments. In return it has built a contracted, more cyclically resilient revenue base. In the global helium shock of 2026 it also gave the company a strategically valuable domestic helium supply position.
What the company does. Jinhong Gas researches, produces, sells and services industrial gases. Its IPO prospectus already described a portfolio of more than 100 gas types across specialty gases, bulk gases and natural gas, sold to customers in electronics and semiconductors, photovoltaics, LED and display, optical fibre, healthcare, steel, chemicals, new energy, food and beverage, and general manufacturing. Management describes the company as a "comprehensive gas service provider" offering one-stop gas supply solutions.
Reporting lines (FY2025 annual report). Main-business revenue is split into four lines:
Bulk gases: (44.2% of FY2025 main-business revenue): oxygen, nitrogen, argon, carbon dioxide and acetylene, supplied as liquid in bulk tankers, in cylinders, and through gas stations. This is the largest line, and management calls it the company's "ballast stone".
Specialty gases: (33.6%): ultra-pure ammonia, high-purity nitrous oxide, electronic-grade tetraethyl orthosilicate (TEOS), high-purity CO₂, high-purity hydrogen, helium, and newer fluorinated electronic gases (C₄F₆, C₄F₈, CH₃F). It also includes the electronic bulk carrier-gas service for fabs.
On-site gas generation and rental: (13.5%): long-term air-separation and nitrogen-generation plants built on or beside customer sites, plus equipment rental. Contracts typically run 15–20 years.
Gas / clean fuel (燃气): (8.7%): legacy natural-gas and clean-fuel distribution.
Revenue model. Product sales dominate. Bulk and specialty gases are sold per unit (per kilogram, cubic metre or cylinder), under framework supply agreements for large accounts and spot pricing for small customers. On-site supply is a service-like, contracted model with long-dated take-or-pay structures. These typically combine a fixed facility charge with a variable gas charge, priced to recover the plant investment over the contract life. Cylinder rental is a small recurring rental stream. In 2026 the company also booked some electronic bulk carrier-gas installations as finance leases. This produced about CNY 40 million of asset-disposal gains in H1 2026, so revenue recognition in that business now mixes lease and service accounting. There is no meaningful licensing or subscription revenue.
Value-chain position. Jinhong works in the midstream and downstream of the gas value chain. Upstream it buys crude ammonia, raw CO₂ streams, electricity (the dominant cost of air separation), liquid argon and nitrogen from third-party air-separation plants, and imported helium. It then:
-
purifies these into electronic grades;
-
produces liquid gases in its own air-separation units;
-
fills cylinders and tube trailers;
-
runs a logistics fleet of tankers, cylinder trucks and tube trailers;
-
operates on-site plants.
Its competitive moat rests on four things: regional distribution density and safety licences; purification know-how for electronic-grade products; customer qualification, which is long and costly for semiconductor fabs; and the capital already sunk into on-site plants.
Customer types and end markets. Customers range from thousands of small and medium manufacturers served by retail cylinders to large integrated-circuit makers. In semiconductors these include SMIC, an advanced-process logic fab in Beijing, SK Hynix's Wuxi and Dalian fabs, the Beijing North IC Technology Innovation Center, Guangdong Xinyueneng, CR Micro, Tianma and Laibao. Other large customers include optical-fibre groups (Hengtong, Sumitomo Electric), battery makers (CATL, supplied with high-purity helium since Q1 2026), photovoltaic and LED producers, and heavy industry for on-site supply (Yunnan Chenggang, Jishan Mingfu Steel, Jingjiang Special Steel, Yingkou Jianfa, Shandong Ruilin Polymer, Jiangsu Huaihe Chemical, CIMC Green Energy in Zhanjiang). In 2025 the company added more than 20 semiconductor customers, and in H1 2026 its integrated-circuit revenue grew 29.56% year on year.
Company's own description. In its 2025 annual report, management describes 2025 in three parts:
-
Bulk retail: the company "wove a nationwide network" through new stations and regional M&A, entering Southeast Asia through the acquisition of Singapore's CHEM-GAS.
-
Specialty gases: it focused on "national strategic tracks" (semiconductors and new energy), building on import substitution of existing products while trial-producing several new products and breaking into overseas markets.
-
Helium: it is building a "globalised, self-controlled" supply system.
On-site gas is presented as the "operational stabiliser".
Independent characterisation. Jinhong is best understood as a regional Chinese packaged-and-liquid gas distributor that has grafted on two higher-value businesses: electronic specialty gases and long-term on-site supply. Its electronic-gas franchise is concentrated. Ultra-pure ammonia, the flagship, is largely sold into LED, display and photovoltaic nitride deposition, where oversupply and price competition in 2024–2025 compressed specialty-gas margins sharply. The average specialty-gas price fell from CNY 5.71/kg in 2023 to CNY 3.68/kg in 2024, and segment gross margin dropped from 40.36% to 27.69%. The strategic pivot to semiconductor-grade fluorinated etchants, fab carrier gases, helium and on-site ASUs is real and well funded. However, it has front-loaded capex (CNY 0.98–1.07 billion a year in 2023–2025) and depreciation ahead of revenue, so returns on capital have fallen to cyclical lows. The 2026 helium shock gave the company an unexpected tailwind that the market priced aggressively.
Strategy
Stated strategy (FY2025 annual report and 2026 "Quality, Efficiency and Returns" action plan). Management frames the strategy as three coordinated businesses plus a resource play:
-
"Ballast stone" bulk retail. Expand horizontally through new stations and M&A, consolidate the Yangtze River Delta, enter new regions and Southeast Asia, raise liquid self-sufficiency, and digitise logistics and quality control.
-
"Growth potential" specialty gases. Focus on the "national strategic tracks" of semiconductors and new energy. Extend import substitution into high-end fluorinated etchants and precursors (C₄F₆, C₄F₈, CH₃F, disilane, dichlorosilane), deepen relationships with leading fabs, offer full-chain electronic bulk carrier-gas service, and expand overseas.
-
"Stabiliser" on-site generation. Pursue large ASU contracts with steel, chemical and new-energy customers on 15–20-year terms, and take the model abroad (Thailand, Spain).
-
Helium security. Build a dual-source system of "overseas direct procurement plus domestic production": the Jinhong Puhua JV with a global oil and gas major, re-negotiated Russian volumes, and the Alar BOG extraction plant. The aim is for helium to serve as a strategic national-supply asset as well as a profit centre.
Initiatives of the last 24 months.
Yingkou Jianfa 66,000 Nm³/h ASU: Date: Contract March 2024; Detail: About CNY 2.4 bn over 20 years; trial production targeted around end-2026
Thailand on-site project: Date: December 2024; Detail: First overseas on-site win
Zhanjiang company / CIMC Green Energy: Date: February 2025; Detail: New-energy on-site supply
CHEM-GAS acquisition, Singapore: Date: Completed March 2025; Detail: Southeast Asian bulk retail platform
Alar BOG helium project: Date: Agreement June 2025; Detail: Commissioning in H2 2026; gaseous and liquid helium
Hanxing Gas and Huai'an Shengma acquisitions: Date: 2025; Detail: On-site engineering capability and East China capacity; brought in the current GM
Spain new-energy materials on-site project: Date: Signed 2025; Detail: First European project, under construction
- More than 20 new semiconductor customers; first overseas specialty-gas sales — Date: 2025; Detail: Customer diversification
Shareholder-return programme: Date: 2024–2026; Detail: First interim dividend in 2024; 2025 final dividend raised to CNY 2.50 per 10 shares; 2026 interim dividend skipped
Early redemption of convertible: Date: March–April 2026; Detail: Deleveraging; about CNY 1.0 bn converted to equity
Beijing Jinhong Puhua JV: Date: H1 2026; Detail: Long-term overseas helium supply agreements
Shanghai Zemu acquisition: Date: H1 2026; Detail: East China retail density
2026 restricted share plan: Date: June 2026; Detail: 5.88 M shares; revenue and profit vesting hurdles
Electronic-grade dichlorosilane: Date: 2026; Detail: Trial production complete; 200 t/yr planned
Taizhou Guangming station: Date: October 2026; Detail: Bulk retail capacity
Sustainability-linked initiatives. CO₂ capture and recovery projects (part of the convertible use of proceeds), hydrogen production projects, and on-site ASUs that replace less efficient merchant-liquid supply for steel customers.
Medium-term targets. Management has not published formal revenue or margin guidance. The vesting hurdles of the 2026 restricted-share plan are the clearest stated targets: 2026 revenue of CNY 3.19 billion or net profit of CNY 185 million, and 2027 revenue of CNY 3.61 billion or net profit of CNY 211 million. At the April 2026 shareholders' meeting, management also said it expects 2026 helium sales volume to roughly double year on year.
Products & Services
Specialty and electronic gases
| Product | Description and specifications | Target customers | Status, capacity, flagship notes |
|---|---|---|---|
| Ultra-pure ammonia (超纯氨) | 7N (99.99999%) electronic-grade NH₃ for nitride deposition (MOCVD for LED/GaN, SiNₓ PECVD for PV and display, IC nitridation) | LED, display, PV, IC fabs | Commercial since 2010; flagship product. Capacity was about 22,000 t/yr in early 2024 with a further 6,000 t planned. Prices fell sharply in 2024 on PV-chain oversupply |
| High-purity nitrous oxide (高纯氧化亚氮) | Electronic-grade N₂O for oxide deposition (PECVD) | IC, display, PV | About 8,000 t/yr in early 2024 with 5,000 t added. Stable volume supply to SK Hynix Dalian |
| Electronic-grade TEOS (正硅酸乙酯) | Liquid precursor for SiO₂ deposition | IC fabs | About 1,200 t/yr added from 2023; in customer qualification |
| High-purity carbon dioxide (高纯二氧化碳) / supercritical CO₂ | Electronic-grade and supercritical CO₂ for wafer cleaning/drying and immersion lithography support | IC fabs, food grade | About 11,000 t/yr added from 2023. Supercritical CO₂ in stable volume supply to SK Hynix Wuxi |
| High-purity hydrogen (高纯氢) | Electronic-grade H₂ for epitaxy, annealing and PV | PV, IC, LED | Hit by PV-chain price competition in 2024 |
| Helium (氦气) | Gaseous and liquid helium, with in-house purification to 6N | IC fabs (SMIC and dozens of others), optical fibre (Hengtong, Sumitomo Electric), batteries (CATL from Q1 2026), medical/MRI, leak testing | Imported sources (including Russian) plus the JV Jinhong Puhua; Alar (Xinjiang) BOG helium extraction under commissioning. H1 2026 revenue up 140.53% |
| Hexafluorobutadiene (C₄F₆, 全氟丁二烯) | Advanced-node dielectric etch gas | Logic and memory fabs | Trial production and customer verification, with batch introduction under way |
| Octafluorocyclobutane (C₄F₈, 八氟环丁烷) | Etch and chamber-clean gas | IC fabs | Trial production, customer verification |
| Fluoromethane (CH₃F, 一氟甲烷) | Selective nitride etch gas | IC fabs | Trial production, customer verification |
| Disilane (乙硅烷) | Low-temperature silicon deposition precursor | Advanced IC | Among about seven new IC products scheduled from 2024 onward |
| Electronic-grade dichlorosilane (二氯二氢硅) | Silicon epitaxy and nitride deposition precursor | IC fabs | Trial production completed in 2026; planned capacity 200 t/yr; customer qualification under way |
| Silane mixtures, high-purity argon and nitrogen | Electronic-grade mixtures and inert gases | IC, display, PV | Part of the import-substitution portfolio described at IPO |
Electronic bulk carrier gas (电子大宗载气)
| Project | Status |
|---|---|
| Guangdong Xinyueneng (CNY 1.0 bn contract) | In mass supply since August 2023 |
| Beijing North IC Technology Innovation Center (CNY 1.2 bn) | In supply |
| Xi'an Weiguang, CR Micro (Wuxi), Suzhou Longchi, Xiamen Tianma, Guangdong Guangda | Won 2023; ramping |
| Xincheng Hanqi (芯成汉奇), Zhejiang Laibao, Shanwei Truly (信利), Xinye Shidai (芯业时代), Gaoxin Technology (高芯科技), Wuhan Minsheng (武汉敏声) | Supplying since 2025; contributing revenue and profit from Q1 2026 |
The company designs, builds and operates on-site nitrogen, oxygen, argon, hydrogen and helium supply systems (bulk gas yards, purifiers and pipelines) for wafer fabs and display lines, on contracts of about 15 years. Named projects:
Bulk gases
| Product | Delivery formats | Customers |
|---|---|---|
| Oxygen, nitrogen, argon | Liquid in tankers, cylinders, micro-bulk; own ASUs plus third-party liquid sourcing | Metal fabrication, chemicals, electronics, healthcare |
| Carbon dioxide | Liquid, food-grade and industrial; carbon-capture-sourced | Food and beverage, welding, chemicals |
| Acetylene and welding mixtures | Cylinders | Fabrication and metalworking |
Bulk gases are sold through a network of retail stations concentrated in Suzhou and the wider Yangtze River Delta, extended into Central China (Hunan, Hubei), North China (Tianjin, Shanxi), Chongqing and, since 2025, Singapore. In 2024 the company produced 514,800 tonnes of bulk gas (up 81.8%) and sold 956,000 tonnes (up 54.3%).
On-site gas generation and rental
| Project | Scope | Contract value | Status |
|---|---|---|---|
| Yunnan Chenggang Group | Three ASUs | CNY 2.34 bn | Operating / ramping |
| Yingkou Jianfa Shenghai Non-ferrous | 66,000 Nm³/h (70k-class) ASU, 20 years, about CNY 120 M revenue a year | About CNY 2.4 bn | Installation and commissioning; trial production targeted around end-2026 |
| Shandong Ruilin Polymer | 30k-class ASU | CNY 1.86 bn | Installation and commissioning; trial production targeted around end-2026 |
| Jishan Mingfu Steel | Three ASUs | — | Operating since June 2024 |
| Jingjiang Special Steel | ASU supply | — | Started 2025 |
| Jiangsu Huaihe Chemical | On-site supply | — | Started 2025 |
| Zhanjiang CIMC Green Energy | On-site supply via Jinhong Gas (Zhanjiang) | — | Operating |
| Thailand project | On-site supply | — | Won December 2024 |
| Spain new-energy materials project | On-site supply | — | Under construction |
| Small and mid-size on-site plants (e.g., Zhejiang Hongxi, Maiwei Technology, Zhejiang Guokang, Ya'an Baitu, Ningbo Tairuisi, Suzhou Weixin) | Nitrogen and oxygen generators | — | Five signed and nine commissioned in 2023 |
At the end of 2024 the major on-site and electronic bulk contracts were worth about CNY 8.8 billion in total, with CNY 8.58 billion still to be performed.
Gas / clean fuel
The company distributes natural gas and clean fuels through subsidiaries such as Jiangsu Jinhualong Gas Development. FY2024 revenue was CNY 213 million at an 18.08% gross margin. This is a legacy, low-growth line.
Services
Services include gas testing and inspection (Suzhou Jinhong Inspection & Testing Technology), logistics (Jiaxing Jinhong Logistics, Chongqing Jinsu Transport, Changsha Jinhong Mande Logistics), cylinder rental, and intelligent remote monitoring of customer tanks.
Financial Narrative
Income statement
In FY2022 and FY2023 the excluded-items figure appears in the respective annual reports, but only the FY2023–FY2025 values are cited here.
Reported basic EPS was CNY 0.42 in FY2024 and CNY 0.28 in FY2025. FY2025 revenue was CNY 2,776.58 million, attributable net profit CNY 131.92 million (down 34.44%), and net profit excluding non-recurring items CNY 117.59 million (down 24.43%).
Margins (%)
Revenue CAGR from FY2021 to FY2025 was 12.4%. Over the same period net income fell at a 5.7% CAGR.
Commentary.
FY2021–FY2023 growth: Revenue rose 39% and net income 89%. Three things drove this: a boom in ultra-pure ammonia and other photovoltaic- and display-linked specialty gases, the first on-site contracts, and roughly ten bolt-on acquisitions. FY2023 was the high point, when specialty gases made up 44.9% of revenue at a 40% gross margin.
FY2024 inflection: Revenue grew only 4.0% while attributable profit fell 36.1%. The cause was a collapse in the specialty-gas price (average price per kg down 36%) as photovoltaic overcapacity spread through the chain. Q4 2024 showed a net loss of about CNY 9 million.
FY2025: Revenue rose 9.95% on bulk-gas M&A and on-site ramp-ups, but profit fell another 34.4%. The causes were competition-driven price pressure, higher depreciation (D&A rose from CNY 295 million to CNY 385 million), heavier interest expense after new borrowings and accrued convertible interest, and lower asset-disposal gains. Weighted ROE fell to 4.26% and ROIC to 3.29%.
2026 year to date: Revenue is accelerating (9M up 16.17%, Q3 up 23.59%), but profit has almost disappeared. Attributable 9M net profit was CNY 15.69 million (down 86.47%), and net profit excluding non-recurring items was a loss of CNY 41.63 million. Q3 alone lost CNY 52.20 million, driven by about CNY 70 million of goodwill and customer-relationship impairments in Hunan, more than CNY 10 million of share-based payment cost, rising depreciation, and some raw-material cost inflation.
2025–2026 quarterly profile (CNY million)
Balance sheet
The balance sheet went from CNY 1.0 billion of net cash at end-2021 to CNY 1.95 billion of net debt at end-2025. PP&E tripled as on-site ASUs and electronic bulk plants were built. The debt-to-asset ratio rose to 50.5% at end-2024 and 56.3% by early 2026. In April 2026 the convertible was redeemed and holders converted 53.4 million shares at CNY 18.97, putting about CNY 1.0 billion of convertible principal into equity. Pro forma, this lowers net debt to about CNY 0.95 billion and raises equity. Book value per share was CNY 7.44 at 30 June 2026. Working capital fell sharply in FY2025 as about CNY 487 million of long-term debt moved into current liabilities. The current ratio fell to 1.11 (quick ratio 1.04). Accounts receivable were about CNY 623 million at end-2025, and the company lists receivables as a principal risk.
Cash flow
In FY2025, investing cash flow was a CNY 1,026 million outflow and financing cash flow a CNY 472 million inflow. Operating cash flow in 9M 2026 was CNY 412 million, up 42.26%.
Free cash flow has been negative every year since listing. Cumulative capex over FY2021–FY2025 was CNY 4.38 billion, and acquisitions added CNY 0.75 billion. This was funded by the IPO (CNY 1.76 billion net), the convertible (CNY 1.00 billion net) and bank borrowing. Shareholder returns have nonetheless been generous: about CNY 800 million of dividends and CNY 250 million of buybacks over five years. Operating cash flow has consistently been 2–4 times net income, because D&A is heavy and growing. That is the main mitigating factor for the leverage build-up.
Ratios
The company's own weighted-average ROE was 6.57% in FY2024 and 4.26% in FY2025, and its reported return on invested capital was 4.47% and 3.29%. Net finance costs were about CNY 25 million in FY2023 and CNY 42 million in FY2024, and rose sharply in FY2025 as new borrowings and accrued convertible interest were expensed. Operating income still covered net finance costs more than four times in FY2025.
Trend commentary. Returns peaked in FY2023 and have since roughly halved. Three things caused this: specialty-gas price deflation, an expanding asset base not yet earning a full return (asset turnover fell from 0.42 to 0.36), and leverage moving from net cash to 3.2x net debt/EBITDA. Receivable days have crept up to about 123, reflecting larger industrial and fab accounts. Payable days are not given in the summary data, so the full cash conversion cycle cannot be built from them. The 2026 convertible conversion improved leverage materially. If the Yingkou and Ruilin ASUs come online on schedule, they should lift EBITDA by more than CNY 150 million a year at full run-rate, which would bring net debt/EBITDA back towards 1.5x by 2027.
Unlock Company Financials
Unlock this company profile to view its financial data.
View Subscription PlansFinancial Detail
Revenue by Segment
| Segment | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
Bulk gases revenue (CNY Mn) | 852 | 973 | 1,173 |
Specialty gases revenue (CNY Mn) | 1,090 | 963 | 891 |
On-site generation and rental revenue (CNY Mn) | 200 | 278 | 357 |
Gas / clean fuel revenue (CNY Mn) | 210 | 213 | 230 |
Other operating revenue (CNY Mn) | 75 | 98 | 126 |
Total operating revenue (CNY Mn) | 2,427 | 2,525 | 2,777 |
Unlock Company Financials
Unlock this company profile to view its financial data.
View Subscription PlansSegment Margins & Growth (%)
| Segment | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
Bulk gases growth (%) | 7.5 | 14.2 | 20.6 |
Specialty gases growth (%) | 39.4 | -11.7 | -7.5 |
On-site generation and rental growth (%) | 43.8 | 39.1 | 28.6 |
Gas / clean fuel growth (%) | -3.2 | 1.3 | 8.0 |
Revenue by Segment (%)
| Segment | FY2023 | FY2024 | FY2025 |
|---|---|---|---|
Bulk gases share (%) | 35.1 | 38.5 | 42.3 |
Specialty gases share (%) | 44.9 | 38.1 | 32.1 |
On-site generation and rental share (%) | 8.2 | 11.0 | 12.9 |
Gas / clean fuel share (%) | 8.7 | 8.4 | 8.3 |
Unlock Company Financials
Unlock this company profile to view its financial data.
View Subscription PlansSegment Margins & Growth (%) and Results by Segment
| Segment | FY2023 | FY2024 |
|---|---|---|
Bulk gases gross margin (%) | 34.20 | 31.26 |
Specialty gases gross margin (%) | 40.36 | 27.69 |
On-site generation and rental gross margin (%) | 59.84 | 62.16 |
Bulk gases gross profit (CNY Mn) | 291 | 304 |
Specialty gases gross profit (CNY Mn) | 440 | 267 |
On-site generation and rental gross profit (CNY Mn) | 120 | 173 |
Revenue by Segment and Segment Margins & Growth (%)
| Segment metric | H1 2025 | H1 2026 |
|---|---|---|
Bulk gases revenue (CNY Mn) | 546 | 617 |
Specialty gases revenue (CNY Mn) | 416 | 505 |
On-site generation and rental revenue (CNY Mn) | 171 | 198 |
Bulk gases gross margin (%) | 29.92 | 24.34 |
Specialty gases gross margin (%) | 20.96 | 21.59 |
On-site generation and rental gross margin (%) | 57.78 | 52.67 |
Bulk gases gross profit (CNY Mn) | 163 | 150 |
Specialty gases gross profit (CNY Mn) | 87 | 109 |
On-site generation and rental gross profit (CNY Mn) | 98 | 104 |
Income Statement and Margin Analysis (%)
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
Revenue (CNY Mn) | 1,741 | 1,967 | 2,427 | 2,525 | 2,777 |
Revenue growth (%) | 40.05 | 12.96 | 23.40 | 4.03 | 9.95 |
Gross profit (CNY Mn) | 512 | 695 | 898 | 792 | 804 |
Operating income (CNY Mn) | 151 | 250 | 393 | 291 | 224 |
EBITDA, operating income plus D&A (CNY Mn) | 330 | 471 | 639 | 586 | 609 |
Pre-tax income (CNY Mn) | 200 | 280 | 401 | 266 | 177 |
Net income attributable to parent (CNY Mn) | 167.1 | 229.1 | 315.0 | 201.2 | 131.9 |
Net income excluding non-recurring items (CNY Mn) | — | — | 287 | 156 | 118 |
Diluted EPS (CNY) | 0.34 | 0.47 | 0.63 | 0.38 | 0.26 |
Dividend per share declared (CNY) | 0.25 | 0.25 | 0.35 | 0.25 | 0.25 |
“—” = not publicly disclosed.
Unlock Company Financials
Unlock this company profile to view its financial data.
View Subscription PlansMargin Analysis (%)
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
Gross margin (%) | 29.39 | 35.34 | 36.99 | 31.35 | 28.96 |
Operating margin (%) | 8.69 | 12.72 | 16.18 | 11.52 | 8.07 |
EBITDA margin (%) | 18.94 | 23.94 | 26.34 | 23.20 | 21.94 |
Pre-tax margin (%) | 11.49 | 14.23 | 16.51 | 10.54 | 6.37 |
Net margin (%) | 9.60 | 11.65 | 12.98 | 7.97 | 4.75 |
Income Statement
| Metric | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
|---|---|---|---|---|---|---|---|
Revenue (CNY Mn) | 622.5 | 691.4 | 716.8 | 745.6 | 663.1 | 810.0 | 886.0 |
Net income attributable (CNY Mn) | 44.2 | 38.0 | 33.8 | 16.0 | 4.9 | 63.0 | -52.2 |
Balance Sheet
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
Total assets (CNY Mn) | 4,158 | 4,735 | 6,240 | 6,767 | 7,778 |
Cash and equivalents (CNY Mn) | 574 | 656 | 633 | 693 | 677 |
Cash and short-term investments (CNY Mn) | 1,315 | 1,221 | 1,452 | 1,198 | 1,035 |
Receivables (CNY Mn) | 554 | 646 | 805 | 836 | 935 |
Inventory (CNY Mn) | 109 | 98 | 145 | 155 | 136 |
Property, plant and equipment (CNY Mn) | 1,387 | 1,731 | 2,581 | 3,319 | 4,319 |
Goodwill (CNY Mn) | 219 | 267 | 329 | 298 | 353 |
Other intangible assets (CNY Mn) | 350 | 363 | 356 | 316 | 328 |
Goodwill and intangibles (CNY Mn) | 569 | 630 | 685 | 614 | 680 |
Short-term debt incl. current portion of long-term debt (CNY Mn) | 206 | 584 | 325 | 319 | 851 |
Long-term debt (CNY Mn) | 71 | 140 | 1,143 | 1,874 | 2,101 |
Total debt incl. leases (CNY Mn) | 314 | 745 | 1,504 | 2,222 | 2,985 |
Net debt (CNY Mn) | -1,002 | -476 | 53 | 1,025 | 1,950 |
Equity attributable to parent (CNY Mn) | 2,680 | 2,812 | 3,171 | 3,064 | 3,132 |
Total equity incl. minorities (CNY Mn) | 2,853 | 3,009 | 3,420 | 3,350 | 3,402 |
Working capital (CNY Mn) | 945 | 612 | 1,006 | 985 | 219 |
Cash Flow
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
Operating cash flow (CNY Mn) | 311 | 385 | 462 | 580 | 538 |
Capital expenditure (CNY Mn) | -512 | -750 | -1,072 | -1,070 | -977 |
Free cash flow (CNY Mn) | -201 | -364 | -610 | -490 | -439 |
Cash acquisitions (CNY Mn) | -228 | -169 | -42 | -158 | -151 |
Dividends paid (CNY Mn) | -137 | -138 | -143 | -280 | -103 |
Share repurchases (CNY Mn) | -155 | 0 | -26 | -65 | -3 |
Depreciation and amortisation (CNY Mn) | 178 | 221 | 246 | 295 | 385 |
Returns & Leverage Ratios (%) and Financial Ratios (x)
| Ratio | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
ROE on year-end attributable equity (%) | 6.23 | 8.15 | 9.93 | 6.57 | 4.21 |
ROA on year-end total assets (%) | 4.02 | 4.84 | 5.05 | 2.97 | 1.70 |
ROIC, after-tax operating income at 15% over invested capital (%) | 6.95 | 8.40 | 9.62 | 5.65 | 3.56 |
Current ratio (x) | 1.89 | 1.44 | 1.70 | 1.77 | 1.11 |
Total debt to total equity (x) | 0.11 | 0.25 | 0.44 | 0.66 | 0.88 |
Net debt to EBITDA (x) | -3.04 | -1.01 | 0.08 | 1.75 | 3.20 |
Asset turnover (x) | 0.42 | 0.42 | 0.39 | 0.37 | 0.36 |
Days sales outstanding (days) | 116 | 120 | 121 | 121 | 123 |
Days inventory outstanding (days) | 32 | 28 | 35 | 33 | 25 |
Share Price & Returns
| Date | Close (CNY) | Context |
|---|---|---|
16 Jun 2020 | 15.48 | IPO price |
21 Dec 2021 | 27.11 | Post-IPO specialty-gas enthusiasm |
25 Mar 2024 | 19.88 | After FY2023 results |
26 Aug 2025 | 18.98 | Profit trough |
27 Mar 2026 | 30.01 | Helium rally begins |
29 Apr 2026 | 40.15 | Convertible redemption completed |
1 Jul 2026 | 49.78 | Speculative peak area (52-week high 51.91) |
28 Aug 2026 | 27.78 | After H1 2026 results |
Valuation Multiples
| Multiple | Jinhong Gas | Hangyang | Guanggang |
|---|---|---|---|
P/E on FY2025 net income (x) | 113 | 31 | 139 |
P/S on FY2025 revenue (x) | 5.4 | 1.9 | 16.4 |
Per-Share Data and Dividends & Capital Returns
| Metric | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
Dividend per share declared (CNY) | 0.25 | 0.25 | 0.35 | 0.25 | 0.25 |
Cash dividends paid (CNY Mn) | 137 | 138 | 143 | 280 | 103 |
Share repurchases (CNY Mn) | 155 | 0 | 26 | 65 | 3 |
Analyst Conclusions
Management guidance. No formal earnings guidance has been given. The revenue hurdles in the 2026 incentive plan, CNY 3.19 bn for 2026 and CNY 3.61 bn for 2027, are the best proxy:
-
9M 2026 revenue was CNY 2.36 bn, so a Q4 of about CNY 0.83 bn would meet the 2026 revenue gate. That is plausible given Q3 revenue of CNY 886 M.
-
The alternative profit gate (CNY 185 M) is now out of reach for 2026.
Management has also guided to roughly doubling helium volume in 2026, Alar BOG trial production in H2 2026, and trial production at the Yingkou and Ruilin ASUs around end-2026.
Consensus growth expectations. Brokers expect 2026–2028 revenue growth of about 15–20% a year (China Post 17.7%, 16.4% and 15.3%; Kaiyuan 17.1%, 20.1% and 20.7%). Before the Q3 impairment, they expected profit to recover to CNY 250–450 M by 2027–2028.
Bull case.
-
Contracted ramp. Yingkou (about CNY 120 M of annual revenue) and Ruilin could add over CNY 300 M a year of high-margin on-site revenue at full load in 2027, on top of the electronic bulk projects that started contributing from Q1 2026.
-
Helium scarcity. Russian controls run to the end of 2027 and Qatar needs 3–5 years to rebuild. Jinhong's diversified sources and the Alar BOG start-up should support volume (about 2x in 2026) and margin, especially with new and channel customers.
-
Lower leverage and higher margins ahead. The April 2026 conversion took about CNY 1.0 bn out of debt. With heavy depreciation already in the base and capex likely past its peak, operating cash flow (CNY 412 M in 9M 2026, up 42%) could turn free cash flow positive as projects mature.
Bear case.
-
Earnings are weakening, not recovering. Profit fell from CNY 315 M in 2023 to CNY 15.7 M in 9M 2026, with core profit negative. The Hunan impairment shows that earlier M&A is destroying value, and CNY 353 M of goodwill remains.
-
Specialty-gas pricing. PV-linked ammonia and hydrogen remain oversupplied, and the advanced fluorinated gases are still sub-scale against Huate, PERIC and foreign incumbents.
-
Helium exposure. Russian permit refusals could cut off low-cost supply, and any normalisation of helium prices would remove the main reason for the 2026 rerating, while the valuation still assumes a large recovery.
Key catalysts and monitorables (next 12 months):
- Alar BOG helium trial production and first liquid-helium output — Expected timing: Q4 2026 – Q1 2027
Yingkou Jianfa and Shandong Ruilin ASU trial production: Expected timing: Around end-2026
Q4 2026 revenue against the CNY 3.19 bn incentive gate: Expected timing: FY2026 results, around March 2027
-
Further goodwill and intangible impairment testing at year-end — Expected timing: FY2026 annual report
-
Monthly Russian helium export-permit outcomes and helium spot prices — Expected timing: Continuous
-
Batch qualification of C₄F₆, C₄F₈, CH₃F and dichlorosilane at major fabs — Expected timing: 2026–2027
Spain and Thailand project start-ups: Expected timing: 2027
FY2026 dividend decision, given the earnings collapse: Expected timing: March–April 2027
- Bulk retail M&A and the Singapore platform's expansion into Vietnam and Thailand — Expected timing: Ongoing
Analyst verdict. Jinhong Gas is in the middle of a costly transformation. The business it is building is better than the one whose earnings it reports today. Since 2023 the company has committed more than CNY 3 bn of capex and acquisitions to long-dated on-site ASUs, fab carrier-gas plants, retail consolidation and a helium chain. The bill came first. Depreciation rose from CNY 246 M to CNY 385 M in two years, net debt moved from cash to CNY 1.95 bn, and an over-supplied PV chain pushed down the specialty-gas prices that had funded the 2021–2023 boom. Profit has fallen in every period since 2024, and Q3 2026 brought an outright loss along with a write-down of the Hunan acquisitions.
The strengths are real but not yet visible in earnings. The contracted base is substantial: about CNY 8.6 bn of revenue still to be performed at end-2024, with on-site gross margins above 50%. Operating cash flow is growing strongly. The convertible conversion repaired the balance sheet. Helium has turned a commodity resale line into a strategic, supply-constrained franchise, and helium revenue more than doubled in 2026.
The investment debate therefore hinges on timing and valuation rather than direction. At about CNY 28 the shares trade at more than 100x FY2025 earnings and about 26x FY2025 EBITDA. That valuation needs the Yingkou and Ruilin ASUs and the Alar helium plant to start up on time in late 2026 and early 2027. It also needs a further leg of helium-price strength, without impairments elsewhere in the acquired portfolio. Investors with a two- to three-year horizon can reasonably underwrite revenue compounding in the mid to high teens and a return of net margin to 8–10% as projects mature. They should not expect much protection if helium prices normalise first. The balanced view is a structurally improving franchise priced for near-flawless execution. The project start-up dates and the FY2026 impairment review are the decisive next tests.
Unlock Company Financials
Unlock this company profile to view its financial data.
View Subscription PlansExecutive Leadership
Board of Directors
| Name | Role | Age | Education | Background | Compensation (CNY K) |
|---|---|---|---|---|---|
Jin Xianghua (金向华) | Chairman; legal representative; controlling shareholder | 49 | Bachelor's | Second-generation leader of the founding family; long-time chairman who oversaw the IPO, M&A and on-site pivot | 2,580 |
Dai Zhanglong (戴张龙) | Director (since Aug 2025); General Manager | 62 | Master's | Born Sept 1964. Technical lead at Hangzhou Oxygen Plant (1987–1999); engineering director and Southwest regional director at Messer Griesheim (China) (1999–2012); chairman and GM of Yingde Gases Engineering (Zhejiang) and executive president of Yingde Gases Group (2018–2019); at Hanxing Gas (Shanghai) 2021–2025 before its acquisition | 918 |
Shi Dongsheng (师东升) | Director; Vice GM | 52 | Bachelor's | Long-serving operating executive; filed a share-disposal plan for 86,074 incentive shares in April 2026 | 1,161 |
Liu Bin (刘斌) | Director; Vice GM | 49 | Bachelor's | Operating executive | 995 |
Jin Jianping (金建萍) | Director; co-actual controller | 73 | Junior high school | Co-founder; mother of Jin Xianghua; former general manager | 10 |
Ge Huifang (戈惠芳) | Employee-representative director | 60 | Associate degree | Long-serving employee; 0.81% shareholder | 342 |
Zhu Qian (朱谦) | Independent director | 62 | Doctorate | Independent | 80 |
Chen Zhong (陈忠) | Independent director | 63 | Bachelor's | Independent | 80 |
Ding Weiping (丁维平) | Independent director | 65 | Doctorate | Independent | 80 |
Executive Leadership Team
| Name | Title | Age | Education | Compensation (CNY K) |
|---|---|---|---|---|
Dai Zhanglong | General Manager | 62 | Master's | 918 |
Zong Weizhong (宗卫忠) | Vice GM and Chief Financial Officer | 58 | Bachelor's | 1,243 |
Chen Ying (陈莹) | Board Secretary | 39 | Master's | 681 |
Shi Dongsheng | Vice GM | 52 | Bachelor's | 1,161 |
Liu Bin | Vice GM | 49 | Bachelor's | 995 |
Kang Lizhong (康立忠) | Vice GM | 43 | Master's | 1,102 |
Wu Peifang (吴佩芳) | Vice GM | 45 | Bachelor's | 1,260 |
Major Shareholders
| Shareholder | Type | Shares | Stake (%) |
|---|---|---|---|
Jin Xianghua | Individual (controlling) | 124,577,113 | 25.85 |
Zhu Genlin | Individual (acting in concert) | 50,947,750 | 10.57 |
Jin Jianping | Individual (co-actual controller) | 36,060,000 | 7.48 |
Suzhou Xiangcheng Dixi Venture Capital Co., Ltd. | State-owned legal person | 8,915,164 | 1.85 |
Jinhong Investment (controlled by Jin Xianghua) | Domestic non-state legal person | 8,694,900 | 1.80 |
Kong Lianguan | Individual | 3,980,000 | 0.83 |
Ge Huifang | Individual | 3,900,000 | 0.81 |
Kong Huazhen | Individual | 3,845,232 | 0.80 |
National Social Security Fund Portfolio 102 | Institutional | 3,703,668 | 0.77 |
Xingquan Multi-Dimensional Value Mixed Fund | Institutional | 3,365,495 | 0.70 |
Competitive Landscape
Competitors by Segment
| Segment | Competitors |
|---|---|
Bulk and on-site gases (global majors in China) | Linde, Air Liquide, Air Products, Taiyo Nippon Sanso, Messer |
Bulk and on-site gases (domestic) | Hangzhou Oxygen Plant Group (Hangyang, 002430.SZ), Yingde Gases (private), regional private distributors |
Electronic bulk carrier gas | Guangzhou Guanggang Gas Energy (688548.SH), Linde, Air Liquide, Air Products, Yingde |
Electronic specialty gases | Guangdong Huate Gas (688268.SH), PERIC Special Gases / CSSC (688146.SH), Kaimeite Gas (002549.SZ), SK Materials, Showa Denko/Resonac, Kanto Denka, Linde Electronics |
Ultra-pure ammonia (PV/LED/display) | Domestic merchant purifiers and integrated chemical groups |
Helium | Linde, Air Liquide, Iwatani, Hangyang, Guanggang, Huate, and new domestic BOG extractors (Sichuan Shudao Equipment's Yahai project, Shuifa Gas's Qingyang project) |
Peer Comparison FY2025
| Metric | Jinhong Gas | Hangzhou Oxygen (Hangyang) | Guanggang Gas | Huate Gas |
|---|---|---|---|---|
Revenue (CNY Mn) | 2,777 | 15,083 | 2,424 | 1,419 |
Revenue growth (%) | 9.95 | 9.96 | 15.26 | 1.70 |
Net income attributable (CNY Mn) | 132 | 949 | 286 | 135 |
Net income growth (%) | -34.44 | 2.87 | 15.21 | -26.75 |
Net margin (%) | 4.75 | 6.29 | 11.80 | 9.51 |



