Valuation China Shanshui Cement Group Limited

Equities

Delayed Hong Kong S.E. Other stock markets 01:38:30 12/01/2026 pm IST			5-day change	1st Jan Change
0.5500 ^HKD	-1.79%		-6.78%	-9.84%

22/25/22	China Shanshui Cement Widens Q1-Q3 Loss	MT
12/25/12	China Shanshui Cement's H1 Loss Narrows	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	11,871	6,709	6,952	6,278	2,213	2,005
Change	-	-43.48%	3.62%	-9.7%	-64.75%	-9.42%
Enterprise Value (EV) ¹	17,630	10,185	8,930	8,716	5,535	5,654
Change	-	-42.23%	-12.32%	-2.4%	-36.5%	2.16%
P/E ratio	4.01x	2.15x	2.5x	8.48x	-2.5x	-14.3x
PBR	0.95x	0.43x	0.38x	0.33x	0.12x	0.11x
PEG	-	0.4x	-0.2x	-0.1x	0x	0.2x
Capitalization / Revenue	0.55x	0.32x	0.28x	0.29x	0.12x	0.14x
EV / Revenue	0.82x	0.49x	0.36x	0.41x	0.31x	0.39x
EV / EBITDA	2.59x	1.5x	1.41x	2.39x	3.56x	2.68x
EV / EBIT	3.3x	1.89x	1.77x	3.8x	24.9x	7.1x
EV / FCF	6.21x	4.76x	5.63x	18.4x	267x	11.2x
FCF Yield	16.1%	21%	17.8%	5.43%	0.37%	8.96%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.68	0.7167	0.6379	0.17	-0.203	-0.0323
Distribution rate	-	-	-	-	-	-
Net sales ¹	21,479	20,891	24,660	21,489	18,116	14,510
EBITDA ¹	6,819	6,799	6,347	3,647	1,553	2,111
EBIT ¹	5,346	5,376	5,033	2,293	222	796.1
Net income ¹	2,973	3,187	2,777	748.7	-884	-140.6
Net Debt ¹	5,759	3,476	1,978	2,438	3,322	3,650
Reference price ²	2.7265	1.5409	1.5968	1.4418	0.5083	0.4605
Nbr of stocks (in thousands)	43,53,966	43,53,966	43,53,966	43,53,966	43,53,966	43,53,966
Announcement Date	23/04/20	27/04/21	21/04/22	19/04/23	29/04/24	25/04/25

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 SHANSHUI CEMENT GROUP LIMITED	-	-	-	-	31Cr
HOLCIM LTD	24.83x	2.94x	11.79x	2.15%	5.37TCr
ANHUI CONCH CEMENT COMPANY LIMITED	11.32x	0.71x	3.27x	3.83%	1.68TCr
JAMES HARDIE INDUSTRIES PLC	35.85x	3.54x	13.83x	-.--%	1.26TCr
BUZZI SPA	11.59x	1.88x	7.16x	1.47%	1.11TCr
SHREE CEMENT LIMITED	51.33x	4.44x	18.76x	0.5%	1.08TCr
EAGLE MATERIALS INC.	17.46x	3.87x	11.33x	0.43%	755.62Cr
DANGOTE CEMENT PLC	10.96x	2.88x	6.59x	8.23%	747.72Cr
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	17.87x	1.69x	6.87x	2.19%	646.94Cr
TCC GROUP HOLDINGS CO., LTD.	-50.32x	1.84x	8.52x	4.16%	560.15Cr
Average	14.54x	2.64x	9.79x	2.55%	1.32TCr
Weighted average by Cap.	20.48x	2.69x	10.38x	2.3%