Valuation China Railway Group Limited

Stocks

End-of-day quote Shanghai S.E. Other stock markets 21/07/2026			5-day change	1st Jan Change
4.490 ^CNY	-0.88%		+3.70%	-17.01%

21/07	China Railway Bags 56 Billion Yuan Projects	MT
24/06	Zimbabwe exploring minerals-backed deals with China to fund infrastructure, minister says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,32,027	1,29,563	1,29,985	1,46,872	1,25,156	1,04,224	-	-
Change	-	-1.87%	0.33%	12.99%	-14.79%	-16.72%	-	-
Enterprise Value (EV) ¹	2,65,041	2,80,201	3,63,798	4,09,704	4,46,245	4,75,988	5,36,959	5,73,634
Change	-	5.72%	29.83%	12.62%	8.92%	6.67%	12.81%	6.83%
P/E	5.58x	4.64x	4.4x	5.89x	6.38x	5.15x	4.87x	4.73x
PBR	0.52x	0.54x	0.42x	0.45x	0.36x	0.28x	0.27x	0.26x
PEG	-	0.3x	0.56x	-0.4x	-0.3x	1.78x	0.86x	1.65x
Capitalization / Revenue	0.12x	0.11x	0.1x	0.13x	0.11x	0.1x	0.1x	0.1x
EV / Revenue	0.25x	0.24x	0.29x	0.35x	0.41x	0.44x	0.5x	0.53x
EV / EBITDA	5.43x	5.17x	5.99x	6.99x	9.4x	7.39x	7.77x	7.73x
EV / EBIT	7x	6.56x	7.71x	9.5x	13.5x	15.6x	12x	13.6x
EV / FCF	-5.05x	-17.3x	-10x	-15x	-15.1x	-20.5x	-33.9x	47.5x
FCF Yield	-19.8%	-5.78%	-9.97%	-6.67%	-6.6%	-4.89%	-2.95%	2.11%
Dividend per Share ²	0.196	0.2	0.21	0.178	0.086	0.2	0.1893	0.1948
Rate of return	3.39%	3.6%	3.7%	2.79%	1.59%	4.45%	4.22%	4.34%
EPS ²	1.037	1.198	1.292	1.084	0.848	0.8725	0.9222	0.9486
Distribution rate	18.9%	16.7%	16.3%	16.4%	10.1%	22.9%	20.5%	20.5%
Net sales ¹	10,73,272	11,54,349	12,63,412	11,60,311	10,90,626	10,91,649	10,70,858	10,72,993
EBITDA ¹	48,771	54,198	60,731	58,649	47,463	64,396	69,136	74,174
EBIT ¹	37,845	42,700	47,171	43,142	33,146	30,594	44,611	42,298
Net income ¹	27,618	31,276	33,483	27,887	22,892	24,061	23,374	23,434
Net Debt ¹	1,33,014	1,50,639	2,33,813	2,62,832	3,21,090	3,71,763	4,32,734	4,69,410
Reference price ²	5.790	5.560	5.680	6.390	5.410	4.490	4.490	4.490
Nbr of stocks (in thousands)	2,45,70,929	2,47,52,196	2,47,52,196	2,47,41,865	2,46,64,838	2,45,31,310	-	-
Announcement Date	30/03/22	30/03/23	28/03/24	28/03/25	30/03/26	-	-	-

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 RAILWAY GROUP LIMITED	5.19x	0.44x	7.4x	4.42%	1.55TCr
QUANTA SERVICES, INC.	65.47x	2.83x	27.68x	0.07%	9.49TCr
VINCI	13.14x	1.06x	5.83x	4.47%	7.13TCr
COMFORT SYSTEMS USA, INC.	39.68x	4.86x	26.95x	0.17%	6.02TCr
LARSEN & TOUBRO LIMITED	25.43x	1.95x	18.89x	1.22%	5.48TCr
FERROVIAL N.V.	55.26x	4.6x	29.38x	1.67%	4.58TCr
HOCHTIEF AG	33.15x	0.78x	13.15x	1.91%	3.92TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.69x	0.54x	8.62x	2.16%	3.54TCr
EMCOR GROUP, INC.	25.39x	1.65x	15.85x	0.19%	3.31TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.79x	0.3x	5.8x	5.95%	2.84TCr
Average	29.52x	1.90x	15.95x	2.22%	4.78TCr
Weighted average by Cap.	35.11x	2.24x	18.12x	1.83%