Valuation China Merchants Port Group Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 09/01/2026			5-day change	1st Jan Change
19.31 ^CNY	+0.16%		-0.10%	-0.10%

23/12	China Merchants Port Renews Group Service Agreements	MT
15/12	China Merchants Port Group Co., Ltd.(SZSE:201872) added to Shenzhen Stock Exchange Component B Share Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2023	2024	2025	2026	2027
Capitalization ¹	28,819	38,270	49,591	46,808	46,808	-
Change	-	-	29.58%	-5.61%	0%	-
Enterprise Value (EV)	28,819	38,270	49,591	46,808	46,808	46,808
Change	-	-	29.58%	-5.61%	0%	0%
P/E ratio	14.9x	11.2x	11.3x	10.6x	9.88x	9.27x
PBR	0.82x	-	0.83x	0.75x	0.71x	0.68x
PEG	-	-	0.4x	9.59x	1.39x	1.4x
Capitalization / Revenue	2.28x	-	3.07x	2.82x	2.7x	2.59x
EV / Revenue	0x	-	0x	2.82x	2.7x	2.59x
EV / EBITDA	0x	-	-	3.26x	3.16x	3.06x
EV / EBIT	0x	-	0x	4.67x	4.41x	4.17x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.07	1.429	1.81	1.83	1.96	2.09
Distribution rate	-	-	-	-	-	-
Net sales ¹	12,619	-	16,131	16,622	17,353	18,081
EBITDA ¹	9,455	-	-	14,340	14,793	15,282
EBIT ¹	6,799	-	10,143	10,032	10,618	11,229
Net income ¹	2,065	3,572	4,516	4,574	4,898	5,220
Net Debt	-	-	-	-	-	-
Reference price ²	15.92	15.96	20.47	19.37	19.37	19.37
Nbr of stocks (in thousands)	19,22,365	24,99,075	25,00,925	24,65,344	24,65,344	-
Announcement Date	30/03/21	02/04/24	02/04/25	-	-	-

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.($)
CHINA MERCHANTS PORT GROUP CO., LTD.	10.58x	-	-	-	671.27Cr
INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.	21.85x	7.95x	12.13x	2.51%	2.13TCr
PORT OF TAURANGA LIMITED	36.71x	11.57x	22.19x	2.44%	303.98Cr
GEMADEPT CORPORATION	16.57x	4.52x	10.58x	3.2%	102.26Cr
GUJARAT PIPAVAV PORT LIMITED	20.66x	6.95x	11.93x	3.67%	97Cr
SUSTAINED INFRASTRUCTURE HOLDING COMPANY	23.26x	-	-	2.67%	65Cr
Average	21.60x	7.75x	14.21x	2.9%	561.75Cr
Weighted average by Cap.	20.78x	8.20x	13.22x	2.57%