Valuation Binhai Investment Company Limited

Stocks

Market Closed - Hong Kong S.E. 01:38:28 28/09/2026 pm IST			5-day change	1st Jan Change
1.160 ^HKD	-0.85%		-2.52%	-1.69%

24/08	Binhai Investment Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
10/08	Binhai Investment Unit to Develop 3.51MW Rooftop Solar Projects	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	600.5	771.4	832.3	1,769	1,488	1,455
Change	-	28.46%	7.89%	112.49%	-15.87%	-2.22%
Enterprise Value (EV) ¹	2,392	3,212	3,915	4,748	4,442	4,204
Change	-	34.29%	21.89%	21.28%	-6.44%	-5.36%
P/E	3.46x	4.36x	5.79x	6.92x	7.41x	7.07x
PBR	0.85x	0.89x	0.95x	0.87x	0.72x	0.7x
PEG	-	2.53x	-0.3x	-0.3x	-0.3x	2.54x
Capitalization / Revenue	0.16x	0.16x	0.14x	0.28x	0.24x	0.26x
EV / Revenue	0.65x	0.66x	0.64x	0.74x	0.72x	0.75x
EV / EBITDA	4.75x	4.41x	5.61x	6.61x	7.26x	8.72x
EV / EBIT	6.91x	5.8x	7.6x	9.2x	10.8x	14.9x
EV / FCF	-14.6x	-6.9x	-6.64x	189x	-123x	34.7x
FCF Yield	-6.86%	-14.5%	-15.1%	0.53%	-0.82%	2.88%
Dividend per Share ³	0.079	0.09	0.1	0.076	0.076	0.0769
Rate of return	7.88%	6.99%	7.2%	5.81%	7.03%	7.25%
EPS ³	0.29	0.295	0.24	0.189	0.1459	0.15
Distribution rate	27.2%	30.5%	41.7%	40.2%	52.1%	51.3%
Net sales ¹	3,654	4,843	6,103	6,407	6,198	5,606
EBITDA ¹	503.6	728.2	697.5	718	611.6	482.2
EBIT ¹	346.2	553.8	514.8	516.3	411	282.4
Net income ¹	354.9	399.7	325.8	256.6	199.8	206.1
Net Debt ¹	1,791	2,440	3,082	2,979	2,954	2,749
Reference price ³	1.0020	1.2872	1.3888	1.3071	1.0807	1.0604
Nbr of stocks (in thousands)	5,99,300	5,99,300	5,99,300	13,52,993	13,76,733	13,71,935
Announcement Date	01/04/21	31/03/22	12/04/23	12/04/24	07/04/25	09/04/26

¹CNY in Million²HKD in Million³CNY

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.($)
BINHAI INVESTMENT COMPANY LIMITED	-	-	-	-	20Cr
EXXONMOBIL HOLDINGS CORPORATION	13.66x	1.63x	6.91x	2.58%	66TCr
RELIANCE INDUSTRIES LTD	19.11x	1.58x	9.23x	0.48%	17TCr
BP PLC	7.26x	0.58x	2.63x	4.61%	11TCr
VALERO ENERGY CORPORATION	7.74x	0.75x	5.05x	1.25%	11TCr
MARATHON PETROLEUM CORPORATION	6.92x	0.8x	4.9x	1.04%	11TCr
PHILLIPS 66	8.74x	0.69x	6.35x	1.99%	10TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	10.52x	0.34x	5.22x	6.7%	9.03TCr
SUNCOR ENERGY INC.	9.73x	1.9x	4.87x	2.51%	7.99TCr
IMPERIAL OIL LIMITED	11.7x	1.44x	7.62x	1.98%	5.94TCr
Average	10.60x	1.08x	5.87x	2.57%	15.02TCr
Weighted average by Cap.	12.05x	1.29x	6.35x	2.46%