Valuation China State Construction International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 01:38:21 27/10/2026 pm IST			5-day change	1st Jan Change
8.475 ^HKD	+0.41%		-0.64%	-6.97%

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	44,582	-	-
Change	-	-9.49%	2.96%	35.77%	-22.09%	-7.35%	-	-
Enterprise Value (EV) ¹	97,432	44,180	97,179	1,18,586	1,10,080	99,060	99,969	96,677
Change	-	-54.66%	119.96%	22.03%	-7.17%	-10.01%	0.92%	-3.29%
P/E	7.18x	5.55x	4.96x	6.59x	4.9x	4.53x	4.05x	4.08x
PBR	0.87x	0.76x	0.61x	0.81x	0.53x	0.49x	0.45x	0.42x
PEG	-	0.3x	0.3x	3x	-39.97x	24.39x	0.3x	-5.04x
Capitalization / Revenue	0.63x	0.43x	0.4x	0.54x	0.42x	0.39x	0.36x	0.36x
EV / Revenue	1.26x	0.43x	0.85x	1.03x	0.97x	0.88x	0.81x	0.78x
EV / EBITDA	9.61x	3.6x	6.67x	7.42x	6.84x	5.92x	5.58x	5.27x
EV / EBIT	10x	3.81x	7.09x	7.89x	7.29x	6.37x	5.98x	5.74x
EV / FCF	-78.7x	-293x	-467x	126x	-	4.87x	15.5x	12.2x
FCF Yield	-1.27%	-0.34%	-0.21%	0.79%	-	20.5%	6.44%	8.18%
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%	7.39%	8.13%	8.27%
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	8.440	8.440	8.440
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.($)
CHINA STATE CONSTRUCTION INTERNATIONAL HOLDINGS LIMITED	4.53x	0.87x	5.89x	7.2%	568.27Cr
QUANTA SERVICES, INC.	48.67x	2.26x	21.57x	0.08%	8.48TCr
VINCI	11.98x	1.03x	5.66x	4.9%	6.69TCr
LARSEN & TOUBRO LIMITED	24.75x	1.93x	18.96x	1.18%	5.32TCr
COMFORT SYSTEMS USA, INC.	24.48x	2.99x	16.58x	0.27%	4.35TCr
FERROVIAL N.V.	47.1x	3.79x	23.91x	2.06%	3.63TCr
HOCHTIEF AG	25.62x	0.64x	10.51x	2.43%	3.12TCr
EMCOR GROUP, INC.	19.95x	1.39x	12.84x	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.	21.43x	0.4x	6.37x	2.86%	2.68TCr
Average	23.38x	1.56x	12.90x	2.65%	4.06TCr
Weighted average by Cap.	27.47x	1.76x	14.54x	2.06%