Valuation China State Construction International Holdings Limited OTC Markets

Stocks

Market Closed - OTC Markets 07:00:08 10/08/2026 pm IST			5-day change	1st Jan Change
1.000 ^USD	+11.10%		0.00%	-13.79%

21/07	Geohan Unit Bags MYR41 Million Persiaran KLCC Project Works Deal	MT
21/07	China State Construction Engineering's Controlling Shareholder to Boot Ownership	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,815	44,180	45,490	61,761	48,121	45,004	-	-
Change	-	-9.49%	2.96%	35.77%	-22.09%	-6.48%	-	-
Enterprise Value (EV) ¹	97,432	44,180	97,179	1,18,586	1,10,080	1,01,775	1,04,720	1,11,308
Change	-	-54.66%	119.96%	22.03%	-7.17%	-7.54%	2.89%	6.29%
P/E	7.18x	5.55x	4.96x	6.59x	4.9x	4.43x	4.07x	4.13x
PBR	0.87x	0.76x	0.61x	0.81x	0.53x	0.51x	0.47x	0.43x
PEG	-	0.3x	0.3x	3x	-39.97x	1.23x	0.47x	-3.14x
Capitalization / Revenue	0.63x	0.43x	0.4x	0.54x	0.42x	0.38x	0.35x	0.35x
EV / Revenue	1.26x	0.43x	0.85x	1.03x	0.97x	0.85x	0.82x	0.86x
EV / EBITDA	9.61x	3.6x	6.67x	7.42x	6.84x	5.98x	5.79x	5.98x
EV / EBIT	10x	3.81x	7.09x	7.89x	7.29x	6.42x	6.2x	6.61x
EV / FCF	-78.7x	-293x	-467x	126x	-	15.9x	17.6x	12.9x
FCF Yield	-1.27%	-0.34%	-0.21%	0.79%	-	6.28%	5.69%	7.78%
Dividend per Share ²	0.405	0.48	0.56	0.615	0.625	0.7275	0.7302	0.787
Rate of return	4.18%	5.47%	6.2%	5.02%	6.86%	8.54%	8.57%	9.24%
EPS ²	1.349	1.58	1.82	1.86	1.858	1.925	2.092	2.064
Distribution rate	30%	30.4%	30.8%	33.1%	33.6%	37.8%	34.9%	38.1%
Net sales ¹	77,310	1,01,975	1,13,734	1,15,107	1,13,784	1,19,491	1,28,245	1,29,227
EBITDA ¹	10,136	12,271	14,570	15,982	16,096	17,030	18,092	18,606
EBIT ¹	9,704	11,584	13,716	15,025	15,100	15,855	16,903	16,831
Net income ¹	6,801	7,957	9,164	9,361	9,729	10,258	11,049	10,847
Net Debt ¹	48,618	-	51,689	56,825	61,959	56,771	59,716	66,303
Reference price ²	9.690	8.770	9.030	12.260	9.110	8.520	8.520	8.520
Nbr of stocks (in thousands)	50,37,617	50,37,617	50,37,617	50,37,617	52,82,217	52,82,217	-	-
Announcement Date	25/03/22	21/03/23	21/03/24	21/03/25	26/03/26	-	-	-

¹HKD in Million²HKD

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.($)
QUANTA SERVICES, INC.	59.13x	2.69x	25.74x	0.06%	10TCr
VINCI	13.25x	1.12x	6.12x	4.42%	7.77TCr
COMFORT SYSTEMS USA, INC.	35x	4.41x	23.92x	0.19%	5.96TCr
LARSEN & TOUBRO LIMITED	26.98x	2.07x	20.3x	1.12%	5.8TCr
FERROVIAL N.V.	56.81x	4.52x	28.56x	1.58%	4.63TCr
HOCHTIEF AG	29.54x	0.73x	12.05x	2.1%	3.73TCr
EMCOR GROUP, INC.	24.6x	1.68x	15.52x	0.19%	3.55TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.85x	0.51x	8.03x	2.37%	3.44TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.49x	0.3x	5.98x	6.27%	2.71TCr
Average	30.52x	2.00x	16.25x	2.03%	5.31TCr
Weighted average by Cap.	34.09x	2.23x	17.71x	1.75%