Valuation China National Building Material Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:09 12/12/2025 pm IST			5-day change	1st Jan Change
4.870 ^HKD	+0.21%		-7.41%	+37.57%

01/12	Potential US Rate Cut Bolsters Chinese Stocks	MT
01/12	China Jushi's Controlling Shareholder to Raise Stake By Up to 250 Million Yuan; Shares Up 6%	MT

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	33,515	-	-
Change	-	-0.76%	-27.2%	-46.53%	9.72%	19.45%	-	-
Enterprise Value (EV) ¹	2,14,877	1,99,983	1,98,088	1,85,172	1,96,435	2,10,424	2,09,996	2,05,552
Change	-	-6.93%	-0.95%	-6.52%	6.08%	7.12%	-0.2%	-2.12%
P/E ratio	5.27x	4.05x	6.01x	6.74x	11.8x	8.6x	6.75x	5.8x
PBR	0.61x	0.55x	0.39x	0.21x	0.23x	0.32x	0.31x	0.3x
PEG	-	0.1x	-0.1x	-0.1x	-0.3x	0.1x	0.2x	0.4x
Capitalization / Revenue	0.26x	0.24x	0.21x	0.12x	0.15x	0.18x	0.18x	0.17x
EV / Revenue	0.84x	0.73x	0.86x	0.88x	1.08x	1.16x	1.12x	1.06x
EV / EBITDA	4.46x	3.88x	5.56x	5.77x	6.8x	6.71x	5.87x	5.62x
EV / EBIT	5.83x	5.2x	9.75x	14.7x	24.1x	15x	11.9x	11x
EV / FCF	4.78x	8.9x	274x	24.1x	83.4x	22.9x	16.2x	14.5x
FCF Yield	20.9%	11.2%	0.37%	4.16%	1.2%	4.37%	6.18%	6.91%
Dividend per Share ²	0.47	0.693	0.378	0.229	0.158	0.2687	0.3416	0.3823
Rate of return	5.99%	8.9%	6.67%	7.55%	4.75%	6.09%	7.74%	8.66%
EPS ²	1.488	1.923	0.944	0.45	0.283	0.5135	0.6541	0.7605
Distribution rate	31.6%	36%	40%	50.9%	55.8%	52.3%	52.2%	50.3%
Net sales ¹	2,54,762	2,73,683	2,30,168	2,10,216	1,81,301	1,81,221	1,86,774	1,94,140
EBITDA ¹	48,225	51,506	35,656	32,092	28,883	31,362	35,776	36,564
EBIT ¹	36,858	38,452	20,326	12,630	8,166	14,069	17,641	18,634
Net income ¹	12,553	16,218	7,962	3,863	2,387	4,048	5,140	6,178
Net Debt ¹	1,48,682	1,34,291	1,50,263	1,59,600	1,68,377	1,76,909	1,76,481	1,72,036
Reference price ²	7.848	7.788	5.670	3.032	3.327	4.414	4.414	4.414
Nbr of stocks (in thousands)	84,34,771	84,34,771	84,34,771	84,34,771	84,34,771	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA NATIONAL BUILDING MATERIAL COMPANY LIMITED	8.58x	1.16x	6.71x	6.1%	474.21Cr
CRH PLC	22.71x	2.61x	12.83x	1.17%	8.51TCr
HEIDELBERG MATERIALS AG	18.4x	2.06x	9.54x	1.6%	4.66TCr
VULCAN MATERIALS COMPANY	35.78x	5.46x	18.06x	0.66%	3.95TCr
MARTIN MARIETTA MATERIALS, INC.	33.33x	6.32x	18.85x	0.51%	3.81TCr
ULTRATECH CEMENT LIMITED	39.78x	4.04x	20.81x	0.69%	3.74TCr
GRASIM INDUSTRIES LIMITED	408.2x	5.08x	119.23x	0.36%	2.1TCr
CEMEX, S.A.B. DE C.V.	9.54x	1.35x	7.04x	0.9%	1.61TCr
AMBUJA CEMENTS	31.54x	3.05x	15.71x	0.4%	1.47TCr
Average	67.54x	3.46x	25.42x	1.37%	3.37TCr
Weighted average by Cap.	53.44x	3.64x	21.86x	1%