Valuation Tailam Tech Construction Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 06:08:37 17/06/26 pm AEST			5-day change	1st Jan Change
0.3950 ^HKD	-1.25%		+46.30%	+43.64%

27/03	Tailam Tech Construction Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI
12/03	Tailam Tech Construction expects FY2025 consolidated profit of RMB4.8 million-RMB6.5 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	151.6	117.3	116.8	152.5	71.42	98.85
Change	-	-22.6%	-0.47%	30.6%	-53.17%	38.41%
Enterprise Value (EV) ¹	116.5	136.2	125.4	104.5	53.53	92.04
Change	-	16.91%	-7.93%	-16.69%	-48.76%	71.93%
P/E	10.4x	68.5x	13x	-8.65x	-6.48x	17.2x
PBR	0.67x	0.53x	0.52x	0.74x	0.36x	0.49x
PEG	-	-0.8x	0x	0x	0.2x	-0x
Capitalization / Revenue	0.35x	0.24x	0.36x	0.62x	0.39x	0.41x
EV / Revenue	0.27x	0.28x	0.38x	0.43x	0.29x	0.38x
EV / EBITDA	3.44x	7.67x	4.88x	78.7x	276x	4.76x
EV / EBIT	4.2x	26.6x	11.3x	-8.63x	-4.48x	12.3x
EV / FCF	-8.99x	-3.17x	16.4x	1.68x	-5.05x	-6.8x
FCF Yield	-11.1%	-31.6%	6.1%	59.5%	-19.8%	-14.7%
Dividend per Share ²	-	0.0204	-	-	-	-
Rate of return	-	6.94%	-	-	-	-
EPS ²	0.0365	0.004282	0.0224	-0.0441	-0.0276	0.0144
Distribution rate	-	476%	-	-	-	-
Net sales ¹	431	488.4	326.2	245	185.3	244.1
EBITDA ¹	33.89	17.75	25.69	1.327	0.194	19.35
EBIT ¹	27.73	5.126	11.08	-12.1	-11.95	7.481
Net income ¹	14.58	1.713	8.964	-17.64	-11.02	5.743
Net Debt ¹	-35.07	18.88	8.635	-48.03	-17.88	-6.811
Reference price ²	0.3789	0.2933	0.2919	0.3812	0.1785	0.2471
Nbr of stocks (in thousands)	400,000	400,000	400,000	400,000	400,000	400,000
Announcement Date	28/4/21	28/4/22	26/4/23	25/4/24	28/4/25	29/4/26

¹CNY in Million²CNY

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.($)
TAILAM TECH CONSTRUCTION HOLDINGS LIMITED	-	-	-	-	20.42M
HOLCIM LTD	21.47x	2.87x	11.29x	2.44%	52.85B
JAMES HARDIE INDUSTRIES PLC	24.68x	3.4x	12.33x	-.--%	14.5B
DANGOTE CEMENT PLC	15x	4.07x	8.55x	5.19%	14.25B
ANHUI CONCH CEMENT COMPANY LIMITED	11.14x	0.5x	2.22x	4.52%	13.7B
BUZZI SPA	9.87x	1.53x	5.74x	1.64%	9.75B
SHREE CEMENT LIMITED	51.46x	4.22x	19.16x	0.55%	9.49B
BUA CEMENT PLC	28x	10.15x	19.18x	3.44%	9.43B
EAGLE MATERIALS INC.	16.9x	3.6x	11.24x	0.43%	6.81B
TCC GROUP HOLDINGS CO., LTD.	26.34x	1.17x	5.13x	3.47%	5.84B
Average	22.76x	3.50x	10.54x	2.41%	13.66B
Weighted average by Cap.	21.79x	3.28x	10.64x	2.5%