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 85,230 - -
Change - -5.89% -4.8% 41.12% -19.78% -27.59% - -
Enterprise Value (EV) 4,48,387 4,66,342 5,05,403 5,98,082 6,65,355 85,230 85,230 85,230
Change - 4% 8.38% 18.34% 11.25% -87.19% 0% 0%
P/E 3.32x 2.91x 2.18x 3.68x 5.33x 3.36x 3.28x 3.25x
PBR 0.21x - 0.17x 0.27x 0.24x 0.14x 0.14x 0.13x
PEG - 0.3x 0.1x -1.07x -0.1x -1.44x 1.38x 2.8x
Capitalization / Revenue 0.17x 0.15x 0.14x 0.19x 0.16x 0.11x 0.11x 0.1x
EV / Revenue 0x 0x 0x 0x 0x 0.11x 0.11x 0.1x
EV / EBITDA 0x 0x 0x 0x 0x 1.6x 1.51x 1.41x
EV / EBIT 0x 0x 0x 0x 0x 2.99x 2.96x 2.86x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2037 - 0.2925 0.3017 0.1949 0.1544 0.1517 0.1608
Rate of return 5.9% - 9.26% 5.85% 4.25% 5.47% 5.37% 5.69%
EPS 2 1.04 1.14 1.45 1.4 0.86 0.84 0.86 0.87
Distribution rate 19.6% - 20.2% 21.6% 22.7% 18.4% 17.6% 18.5%
Net sales 1 6,82,599 7,17,473 7,55,646 7,68,243 7,31,109 7,62,623 7,89,951 8,17,768
EBITDA 1 46,680 47,126 52,008 52,706 39,752 53,194 56,299 60,399
EBIT 1 34,539 33,716 38,955 39,307 26,931 28,512 28,818 29,767
Net income 1 18,348 20,065 24,734 23,854 14,751 13,545 13,870 14,032
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 2.824 2.824 2.824
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.($)
3.36x - - 5.47% 1.28TCr
42.09x2.07x19.54x0.08% 8.15TCr
12.37x1.05x5.8x4.71% 6.9TCr
27.42x2.08x20.98x1.08% 6.03TCr
54.67x4.3x26.89x1.8% 4.24TCr
20.08x2.41x13.41x0.33% 3.55TCr
25.22x0.63x10.34x2.46% 3.07TCr
5.97x0.37x6.99x4.76% 2.91TCr
17.62x1.22x11.04x0.25% 2.66TCr
20.68x0.39x6.14x2.94% 2.58TCr
Average 22.95x 1.61x 13.46x 2.39% 4.14TCr
Weighted average by Cap. 26.50x 1.76x 14.58x 2.06%

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