Valuation Beijing New Building Materials Public Limited Company

Equities

End-of-day quote Shenzhen S.E. Other stock markets 23/01/2026			5-day change	1st Jan Change
27.45 ^CNY	-1.96%		+8.50%	+9.93%

27/11	Beijing New Building Materials Signs Three-Year Financial Services Deal	MT
24/25/24	Beijing New Building Materials Public Limited Company Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	67,665	60,535	43,724	39,467	51,209	46,726	46,726	-
Change	-	-10.54%	-27.77%	-9.74%	29.75%	-8.75%	0%	-
Enterprise Value (EV) ¹	68,703	63,316	44,943	41,702	51,958	45,321	43,113	41,167
Change	-	-7.84%	-29.02%	-7.21%	24.59%	-12.77%	-4.87%	-4.51%
P/E ratio	23.7x	17.2x	13.9x	11.2x	14x	13.9x	11.1x	9.73x
PBR	4.06x	3.2x	2.09x	1.69x	1.99x	1.69x	1.54x	1.4x
PEG	-	0.8x	-1.3x	0.9x	4x	-1.65x	0.4x	0.7x
Capitalization / Revenue	4.03x	2.87x	2.19x	1.76x	1.98x	1.77x	1.63x	1.51x
EV / Revenue	4.09x	3x	2.25x	1.86x	2.01x	1.72x	1.51x	1.33x
EV / EBITDA	17.6x	14.1x	10.9x	8.81x	10.3x	9.08x	7.59x	6.49x
EV / EBIT	20.8x	16.8x	13.6x	10.7x	13.1x	12.8x	9.75x	8.02x
EV / FCF	-	28.7x	16.3x	11.2x	12.3x	12.8x	9.18x	8.85x
FCF Yield	-	3.49%	6.12%	8.92%	8.14%	7.83%	10.9%	11.3%
Dividend per Share ²	0.55	0.655	0.655	0.835	0.865	0.863	0.9707	1.081
Rate of return	1.37%	1.83%	2.53%	3.57%	2.85%	3.14%	3.54%	3.94%
EPS ²	1.693	2.078	1.856	2.086	2.159	1.977	2.469	2.82
Distribution rate	32.5%	31.5%	35.3%	40%	40.1%	43.7%	39.3%	38.3%
Net sales ¹	16,803	21,086	19,934	22,426	25,821	26,390	28,600	30,854
EBITDA ¹	3,897	4,484	4,107	4,735	5,026	4,991	5,677	6,348
EBIT ¹	3,303	3,769	3,311	3,880	3,974	3,545	4,422	5,133
Net income ¹	2,860	3,510	3,136	3,524	3,647	3,370	4,126	4,669
Net Debt ¹	1,039	2,780	1,218	2,235	748.5	-1,405	-3,613	-5,559
Reference price ²	40.05	35.83	25.88	23.36	30.31	27.45	27.45	27.45
Nbr of stocks (in thousands)	16,89,508	16,89,508	16,89,508	16,89,508	16,89,508	17,02,236	17,02,236	-
Announcement Date	19/03/21	22/03/22	21/03/23	19/03/24	26/03/25	-	-	-

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	13.89x	1.72x	9.08x	3.14%	671.06Cr
SAINT-GOBAIN	13.45x	1.1x	7.04x	2.78%	4.82TCr
ASSA ABLOY AB	27.73x	3.04x	15.49x	1.68%	4.51TCr
CARLISLE COMPANIES INCORPORATED	20.47x	3.29x	13.57x	1.2%	1.46TCr
MASCO CORPORATION	17.77x	2.19x	11.73x	1.79%	1.43TCr
BUILDERS FIRSTSOURCE, INC.	27.52x	1.15x	10.73x	-.--%	1.35TCr
ARMSTRONG WORLD INDUSTRIES, INC.	26.02x	5.13x	14.97x	0.67%	807.7Cr
ZURN ELKAY WATER SOLUTIONS CORPORATION	39.61x	4.76x	18.51x	0.8%	783.2Cr
Average	23.31x	2.80x	12.64x	1.51%	1.98TCr
Weighted average by Cap.	21.71x	2.37x	11.85x	1.81%