Company Valuation: China Communications Construction Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,16,054 1,09,222 1,03,981 1,46,733 1,17,703 84,553 - -
Change - -5.89% -4.8% 41.12% -19.78% -28.16% - -
Enterprise Value (EV) 4,48,387 4,66,342 5,05,403 5,98,082 6,65,355 84,553 84,553 84,553
Change - 4% 8.38% 18.34% 11.25% -87.29% 0% 0%
P/E 3.32x 2.91x 2.18x 3.68x 5.33x 3.01x 2.91x 2.86x
PBR 0.21x - 0.17x 0.27x 0.24x 0.14x 0.14x 0.13x
PEG - 0.3x 0.1x -1.07x -0.1x 0.3x 0.92x 1.4x
Capitalization / Revenue 0.17x 0.15x 0.14x 0.19x 0.16x 0.11x 0.11x 0.11x
EV / Revenue 0x 0x 0x 0x 0x 0.11x 0.11x 0.11x
EV / EBITDA 0x 0x 0x 0x 0x 1.82x 1.73x 1.66x
EV / EBIT 0x 0x 0x 0x 0x 2.96x 2.86x 2.75x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2037 - 0.2925 0.3017 0.1949 0.1996 0.2015 0.2275
Rate of return 5.9% - 9.26% 5.85% 4.25% 6.99% 7.05% 7.97%
EPS 2 1.04 1.14 1.45 1.4 0.86 0.95 0.98 1
Distribution rate 19.6% - 20.2% 21.6% 22.7% 21% 20.6% 22.8%
Net sales 1 6,82,599 7,17,473 7,55,646 7,68,243 7,31,109 7,62,667 7,81,340 7,99,968
EBITDA 1 46,680 47,126 52,008 52,706 39,752 46,356 48,878 50,843
EBIT 1 34,539 33,716 38,955 39,307 26,931 28,520 29,590 30,770
Net income 1 18,348 20,065 24,734 23,854 14,751 15,467 15,958 16,581
Net Debt 3,32,333 3,57,120 4,01,422 4,51,349 5,47,652 - - -
Reference price 2 3.454 3.317 3.159 5.159 4.583 2.856 2.856 2.856
Nbr of stocks (in thousands) 1,61,65,711 1,61,65,711 1,62,63,661 1,62,78,611 1,62,45,298 1,61,52,928 - -
Announcement Date 30/03/22 30/03/23 28/03/24 27/03/25 30/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.01x - - 6.99% 1.26TCr
54.55x2.52x24.04x0.07% 9.5TCr
11.88x1.03x5.64x4.92% 6.74TCr
24.45x1.91x18.77x1.19% 5.26TCr
29.63x3.7x20.07x0.23% 5.06TCr
46.09x3.73x23.54x2.1% 3.59TCr
22x1.51x13.93x0.21% 3.18TCr
25.73x0.64x10.55x2.42% 3.15TCr
5.24x0.32x6.06x5.38% 2.8TCr
21.45x0.4x6.34x2.87% 2.69TCr
Average 24.40x 1.75x 14.33x 2.64% 4.32TCr
Weighted average by Cap. 29.36x 1.95x 15.79x 2.05%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Communications Construction Company Limited

Historical PBR trend

Valuation ratios - PBR - China Communications Construction Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Communications Construction Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Communications Construction Company Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - China Communications Construction Company Limited
  1. Stock Market
  2. Stocks
  3. 1800 Stock
  4. Valuation China Communications Construction Company Limited