Valuation Beijing New Building Materials Public Limited Company

Equities

End-of-day quote Shenzhen S.E. Other stock markets 15/05/2026			5-day change	1st Jan Change
25.33 ^CNY	-1.05%		-3.17%	+1.44%

29/04	Beijing New Building Materials' Attributable Profit Slides 4.6% in Q1	MT
28/04	China National Building Material says BNBM Q1 2026 net profit attributable RMB 803.82 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	60,535	43,724	39,467	51,209	42,505	43,118	-	-
Change	-	-27.77%	-9.74%	29.75%	-17%	1.44%	-	-
Enterprise Value (EV) ¹	63,316	44,943	41,702	51,958	41,648	39,312	38,868	36,973
Change	-	-29.02%	-7.21%	24.59%	-19.84%	-5.61%	-1.13%	-4.88%
P/E ratio	17.2x	13.9x	11.2x	14x	14.5x	12.3x	9.91x	9.14x
PBR	3.2x	2.09x	1.69x	1.99x	1.56x	1.47x	1.35x	1.24x
PEG	-	-1.3x	0.9x	4x	-0.7x	0.6x	0.4x	1.08x
Capitalization / Revenue	2.87x	2.19x	1.76x	1.98x	1.68x	1.56x	1.44x	1.34x
EV / Revenue	3x	2.25x	1.86x	2.01x	1.65x	1.42x	1.3x	1.15x
EV / EBITDA	14.1x	10.9x	8.81x	10.3x	9.57x	7.08x	6.14x	5.22x
EV / EBIT	16.8x	13.6x	10.7x	13.1x	12.8x	10.1x	8.4x	7x
EV / FCF	28.7x	16.3x	11.2x	12.3x	13.6x	16.5x	13.5x	10.9x
FCF Yield	3.49%	6.12%	8.92%	8.14%	7.35%	6.04%	7.41%	9.16%
Dividend per Share ²	0.655	0.655	0.835	0.865	0.685	0.859	1.027	1.108
Rate of return	1.83%	2.53%	3.57%	2.85%	2.74%	3.39%	4.05%	4.37%
EPS ²	2.078	1.856	2.086	2.159	1.717	2.061	2.557	2.773
Distribution rate	31.5%	35.3%	40%	40.1%	39.9%	41.7%	40.2%	39.9%
Net sales ¹	21,086	19,934	22,426	25,821	25,280	27,671	29,954	32,228
EBITDA ¹	4,484	4,107	4,735	5,026	4,354	5,549	6,330	7,080
EBIT ¹	3,769	3,311	3,880	3,974	3,263	3,886	4,630	5,281
Net income ¹	3,510	3,136	3,524	3,647	2,906	3,488	4,152	4,703
Net Debt ¹	2,780	1,218	2,235	748.5	-857.1	-3,806	-4,249	-6,145
Reference price ²	35.83	25.88	23.36	30.31	24.97	25.33	25.33	25.33
Nbr of stocks (in thousands)	16,89,508	16,89,508	16,89,508	16,89,508	17,02,236	17,02,236	-	-
Announcement Date	22/03/22	21/03/23	19/03/24	26/03/25	25/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEIJING NEW BUILDING MATERIALS PUBLIC LIMITED COMPANY	12.42x	1.44x	7.17x	3.36%	633.58Cr
SAINT-GOBAIN	12.53x	1x	6.47x	3.1%	4.22TCr
ASSA ABLOY AB	22.17x	2.8x	13.76x	1.99%	3.96TCr
CARLISLE COMPANIES INCORPORATED	18.59x	3.16x	12.77x	1.32%	1.34TCr
MASCO CORPORATION	16.18x	2.07x	10.91x	1.85%	1.29TCr
QXO, INC.	-44.13x	1.33x	15.58x	-.--%	1.18TCr
ZURN ELKAY WATER SOLUTIONS CORPORATION	33.82x	4.57x	16.92x	0.9%	801.99Cr
AGC INC.	15.62x	0.78x	4.81x	3.48%	802.99Cr
BUILDERS FIRSTSOURCE, INC.	34.1x	0.82x	9.9x	-.--%	757.33Cr
SIMPSON MANUFACTURING CO., INC.	20.46x	3.01x	12.5x	0.64%	734.81Cr
Average	14.18x	2.10x	11.08x	1.66%	1.57TCr
Weighted average by Cap.	14.16x	2.03x	10.81x	1.99%