Valuation China National Building Material Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:19 06/03/2026 pm IST			5-day change	1st Jan Change
6.060 ^HKD	+0.66%		-11.01%	+18.36%

02/02	China National Building Material expects FY unaudited loss of RMB2,300 mln to RMB4,000 mln	RE
02/02	China National Building Material Company Limited Provides Earnings Guidance for the Twelve Months Ended 31 December 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	66,194	65,692	47,826	25,572	28,059	40,567	40,567	-
Change	-	-0.76%	-27.2%	-46.53%	9.72%	44.58%	0%	-
Enterprise Value (EV) ¹	2,14,877	1,99,983	1,98,088	1,85,172	1,96,435	2,17,245	2,14,261	2,07,958
Change	-	-6.93%	-0.95%	-6.52%	6.08%	10.59%	-1.37%	-2.94%
P/E ratio	5.27x	4.05x	6.01x	6.74x	11.8x	11.9x	8.19x	7x
PBR	0.61x	0.55x	0.39x	0.21x	0.23x	0.39x	0.37x	0.36x
PEG	-	0.1x	-0.1x	-0.1x	-0.3x	0.2x	0.2x	0.4x
Capitalization / Revenue	0.26x	0.24x	0.21x	0.12x	0.15x	0.22x	0.22x	0.21x
EV / Revenue	0.84x	0.73x	0.86x	0.88x	1.08x	1.2x	1.15x	1.07x
EV / EBITDA	4.46x	3.88x	5.56x	5.77x	6.8x	6.83x	6.01x	5.75x
EV / EBIT	5.83x	5.2x	9.75x	14.7x	24.1x	15.9x	12.6x	11.7x
EV / FCF	4.78x	8.9x	274x	24.1x	83.4x	23.6x	16.5x	14.6x
FCF Yield	20.9%	11.2%	0.37%	4.16%	1.2%	4.23%	6.05%	6.83%
Dividend per Share ²	0.47	0.693	0.378	0.229	0.158	0.2256	0.3447	0.3827
Rate of return	5.99%	8.9%	6.67%	7.55%	4.75%	4.22%	6.45%	7.16%
EPS ²	1.488	1.923	0.944	0.45	0.283	0.4484	0.6523	0.7634
Distribution rate	31.6%	36%	40%	50.9%	55.8%	50.3%	52.8%	50.1%
Net sales ¹	2,54,762	2,73,683	2,30,168	2,10,216	1,81,301	1,80,953	1,86,579	1,93,815
EBITDA ¹	48,225	51,506	35,656	32,092	28,883	31,825	35,634	36,165
EBIT ¹	36,858	38,452	20,326	12,630	8,166	13,690	17,044	17,771
Net income ¹	12,553	16,218	7,962	3,863	2,387	3,507	5,149	6,289
Net Debt ¹	1,48,682	1,34,291	1,50,263	1,59,600	1,68,377	1,76,678	1,73,694	1,67,391
Reference price ²	7.848	7.788	5.670	3.032	3.327	5.343	5.343	5.343
Nbr of stocks (in thousands)	84,34,771	84,34,771	84,34,771	84,34,771	84,34,771	75,93,021	75,93,021	-
Announcement Date	26/03/21	25/03/22	24/03/23	28/03/24	27/03/25	-	-	-

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.($)
CHINA NATIONAL BUILDING MATERIAL COMPANY LIMITED	11.84x	1.2x	6.82x	4.25%	584.79Cr
CRH PLC	18.58x	2.22x	10.6x	1.4%	7.42TCr
ULTRATECH CEMENT LIMITED	43.74x	4.31x	22.62x	0.66%	3.94TCr
MARTIN MARIETTA MATERIALS, INC.	31.55x	6x	17.44x	0.54%	3.82TCr
VULCAN MATERIALS COMPANY	30.77x	5.07x	16.23x	0.73%	3.75TCr
HEIDELBERG MATERIALS AG	14.91x	1.69x	7.83x	1.99%	3.67TCr
AMRIZE AG	23.18x	2.98x	11.28x	0.94%	3.38TCr
GRASIM INDUSTRIES LIMITED	441.36x	4.8x	113.47x	0.37%	2.01TCr
CHINA JUSHI CO., LTD.	32.51x	6.31x	17.64x	1.17%	1.59TCr
Average	72.05x	3.84x	24.88x	1.34%	3.35TCr
Weighted average by Cap.	53.89x	3.71x	20.63x	1.11%