Valuation China State Construction International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 07:08:08 30/10/26 pm AEDT			5-day change	1st Jan Change
8.680 ^HKD	+1.52%		+6.90%	-4.72%

22/10	China Overseas Grand Oceans Group Limited Renews Existing Master Engagement Agreement with China State Construction International Holdings Limited in Relation to Construction Works	CI
21/10	China State Construction International Logs Lower Nine Month Revenue	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,815	44,180	45,490	61,761	48,121	45,850	-	-
Change	-	-9.49%	2.96%	35.77%	-22.09%	-4.72%	-	-
Enterprise Value (EV) ¹	97,432	44,180	97,179	118,586	110,080	100,328	101,237	97,945
Change	-	-54.66%	119.96%	22.03%	-7.17%	-8.86%	0.91%	-3.25%
P/E	7.18x	5.55x	4.96x	6.59x	4.9x	4.66x	4.16x	4.2x
PBR	0.87x	0.76x	0.61x	0.81x	0.53x	0.5x	0.46x	0.43x
PEG	-	0.3x	0.3x	3x	-39.97x	25.09x	0.3x	-5.19x
Capitalization / Revenue	0.63x	0.43x	0.4x	0.54x	0.42x	0.41x	0.37x	0.37x
EV / Revenue	1.26x	0.43x	0.85x	1.03x	0.97x	0.89x	0.82x	0.79x
EV / EBITDA	9.61x	3.6x	6.67x	7.42x	6.84x	5.99x	5.65x	5.33x
EV / EBIT	10x	3.81x	7.09x	7.89x	7.29x	6.45x	6.05x	5.82x
EV / FCF	-78.7x	-293x	-467x	126x	-	4.93x	15.7x	12.4x
FCF Yield	-1.27%	-0.34%	-0.21%	0.79%	-	20.3%	6.36%	8.07%
Dividend per Share ²	0.405	0.48	0.56	0.615	0.625	0.6234	0.6864	0.6978
Rate of return	4.18%	5.47%	6.2%	5.02%	6.86%	7.18%	7.91%	8.04%
EPS ²	1.349	1.58	1.82	1.86	1.858	1.861	2.086	2.069
Distribution rate	30%	30.4%	30.8%	33.1%	33.6%	33.5%	32.9%	33.7%
Net sales ¹	77,310	101,975	113,734	115,107	113,784	113,107	123,394	123,518
EBITDA ¹	10,136	12,271	14,570	15,982	16,096	16,745	17,915	18,361
EBIT ¹	9,704	11,584	13,716	15,025	15,100	15,545	16,729	16,842
Net income ¹	6,801	7,957	9,164	9,361	9,729	9,782	10,805	10,787
Net Debt ¹	48,618	-	51,689	56,825	61,959	54,478	55,387	52,095
Reference price ²	9.690	8.770	9.030	12.260	9.110	8.680	8.680	8.680
Nbr of stocks (in thousands)	5,037,617	5,037,617	5,037,617	5,037,617	5,282,217	5,282,217	-	-
Announcement Date	25/3/22	21/3/23	21/3/24	21/3/25	26/3/26	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA STATE CONSTRUCTION INTERNATIONAL HOLDINGS LIMITED	4.59x	0.88x	5.95x	7.29%	5.76B
QUANTA SERVICES, INC.	51.98x	2.5x	23.47x	0.07%	95.5B
VINCI	12.14x	1.03x	5.7x	4.8%	67.59B
LARSEN & TOUBRO LIMITED	25.58x	1.96x	19.83x	1.14%	55.51B
COMFORT SYSTEMS USA, INC.	26.12x	3.2x	17.76x	0.25%	46.32B
FERROVIAL N.V.	52.95x	4.14x	25.95x	1.78%	40.92B
HOCHTIEF AG	26.55x	0.66x	10.87x	2.34%	32.27B
EMCOR GROUP, INC.	20.54x	1.44x	13.31x	0.23%	30.41B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.32x	0.34x	6.69x	5.3%	28.58B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.89x	0.41x	6.53x	2.79%	27.36B
Average	24.77x	1.66x	13.61x	2.6%	43.02B
Weighted average by Cap.	29.84x	1.92x	15.74x	1.93%