Valuation China State Construction International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 01:38:25 28/10/2026 pm IST			5-day change	1st Jan Change
8.525 ^HKD	+0.59%		+0.06%	-6.42%

22/10	China Overseas Grand Oceans Group Limited Renews Existing Master Engagement Agreement with China State Construction International Holdings Limited in Relation to Construction Works	CI
21/10	China State Construction International Logs Lower Nine Month Revenue	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	45,031	-	-
Change	-	-9.49%	2.96%	35.77%	-22.09%	-6.42%	-	-
Enterprise Value (EV) ¹	97,432	44,180	97,179	1,18,586	1,10,080	99,509	1,00,418	97,126
Change	-	-54.66%	119.96%	22.03%	-7.17%	-9.6%	0.91%	-3.28%
P/E	7.18x	5.55x	4.96x	6.59x	4.9x	4.58x	4.09x	4.12x
PBR	0.87x	0.76x	0.61x	0.81x	0.53x	0.49x	0.46x	0.43x
PEG	-	0.3x	0.3x	3x	-39.97x	24.66x	0.3x	-5.09x
Capitalization / Revenue	0.63x	0.43x	0.4x	0.54x	0.42x	0.4x	0.36x	0.36x
EV / Revenue	1.26x	0.43x	0.85x	1.03x	0.97x	0.88x	0.81x	0.79x
EV / EBITDA	9.61x	3.6x	6.67x	7.42x	6.84x	5.94x	5.61x	5.29x
EV / EBIT	10x	3.81x	7.09x	7.89x	7.29x	6.4x	6x	5.77x
EV / FCF	-78.7x	-293x	-467x	126x	-	4.89x	15.6x	12.3x
FCF Yield	-1.27%	-0.34%	-0.21%	0.79%	-	20.4%	6.42%	8.14%
Dividend per Share ²	0.405	0.48	0.56	0.615	0.625	0.6234	0.6864	0.6978
Rate of return	4.18%	5.47%	6.2%	5.02%	6.86%	7.31%	8.05%	8.18%
EPS ²	1.349	1.58	1.82	1.86	1.858	1.861	2.086	2.069
Distribution rate	30%	30.4%	30.8%	33.1%	33.6%	33.5%	32.9%	33.7%
Net sales ¹	77,310	1,01,975	1,13,734	1,15,107	1,13,784	1,13,107	1,23,394	1,23,518
EBITDA ¹	10,136	12,271	14,570	15,982	16,096	16,745	17,915	18,361
EBIT ¹	9,704	11,584	13,716	15,025	15,100	15,545	16,729	16,842
Net income ¹	6,801	7,957	9,164	9,361	9,729	9,782	10,805	10,787
Net Debt ¹	48,618	-	51,689	56,825	61,959	54,478	55,387	52,095
Reference price ²	9.690	8.770	9.030	12.260	9.110	8.525	8.525	8.525
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA STATE CONSTRUCTION INTERNATIONAL HOLDINGS LIMITED	4.55x	0.88x	5.93x	7.36%	570.66Cr
QUANTA SERVICES, INC.	49.96x	2.32x	22.11x	0.08%	8.7TCr
VINCI	12.07x	1.03x	5.68x	4.83%	6.71TCr
LARSEN & TOUBRO LIMITED	24.64x	1.92x	19.21x	1.16%	5.32TCr
COMFORT SYSTEMS USA, INC.	25.35x	3.1x	17.2x	0.26%	4.5TCr
FERROVIAL N.V.	51.08x	4.06x	25.61x	1.9%	3.92TCr
HOCHTIEF AG	26.32x	0.66x	10.8x	2.36%	3.2TCr
EMCOR GROUP, INC.	19.96x	1.39x	12.85x	0.23%	2.94TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	2.84TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.83x	0.41x	6.5x	2.81%	2.72TCr
Average	24.10x	1.61x	13.26x	2.63%	4.14TCr
Weighted average by Cap.	28.52x	1.83x	15.04x	2.01%