Valuation China State Construction Engineering Corporation Limited

Stocks

End-of-day quote Shanghai S.E. 23/09/2026			5-day change	1st Jan Change
4.280 ^CNY	-0.47%		-0.23%	-16.57%

11/09	Fitch Affirms China Overseas Grand Oceans at BBB; Outlook Stable	MT
11/09	Fitch Affirms China Overseas Land at 'A-', Outlook Stable	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,09,741	2,27,704	2,01,633	2,49,662	2,11,974	1,76,851	-	-
Change	-	8.56%	-11.45%	23.82%	-15.1%	-16.57%	-	-
Enterprise Value (EV) ¹	4,57,781	5,91,556	6,45,553	6,84,382	7,37,451	6,35,736	6,89,398	7,97,149
Change	-	29.22%	9.13%	6.01%	7.75%	-13.79%	8.44%	15.63%
P/E	4x	4.41x	3.67x	5.41x	5.46x	4.94x	4.41x	4.35x
PBR	0.63x	0.61x	0.48x	0.55x	0.44x	0.34x	0.32x	0.31x
PEG	-	-2.76x	0.56x	-0.4x	-0.4x	-0.63x	0.4x	2.78x
Capitalization / Revenue	0.11x	0.11x	0.09x	0.11x	0.1x	0.09x	0.08x	0.08x
EV / Revenue	0.24x	0.29x	0.28x	0.31x	0.35x	0.31x	0.32x	0.35x
EV / EBITDA	4.24x	6.25x	6.35x	7.59x	9.52x	5.78x	6.35x	8.14x
EV / EBIT	4.55x	6.82x	6.93x	8.5x	10.7x	9.02x	9.7x	10.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.25	0.2527	0.2714	0.2715	0.2718	0.2546	0.2771	0.3232
Rate of return	5%	4.65%	5.64%	4.53%	5.3%	5.95%	6.48%	7.55%
EPS ²	1.25	1.23	1.31	1.11	0.94	0.8665	0.9697	0.9849
Distribution rate	20%	20.5%	20.7%	24.5%	28.9%	29.4%	28.6%	32.8%
Net sales ¹	18,91,339	20,55,052	22,65,529	21,87,148	20,82,142	20,50,941	21,50,413	22,47,470
EBITDA ¹	1,07,982	94,620	1,01,642	90,190	77,468	1,09,904	1,08,615	97,878
EBIT ¹	1,00,601	86,733	93,132	80,561	68,949	70,509	71,036	75,030
Net income ¹	51,408	50,950	54,264	46,187	39,069	35,700	38,898	40,640
Net Debt ¹	2,48,040	3,63,852	4,43,920	4,34,720	5,25,477	4,58,884	5,12,546	6,20,297
Reference price ²	5.000	5.430	4.810	6.000	5.130	4.280	4.280	4.280
Nbr of stocks (in thousands)	4,19,48,168	4,19,34,433	4,19,19,514	4,16,10,322	4,13,20,390	4,13,20,390	-	-
Announcement Date	15/04/22	17/04/23	18/04/24	15/04/25	17/04/26	-	-	-

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 STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.96x	0.31x	5.79x	5.92%	2.65TCr
QUANTA SERVICES, INC.	55.55x	2.56x	24.44x	0.07%	9.66TCr
VINCI	12.36x	1.06x	5.79x	4.73%	7.12TCr
COMFORT SYSTEMS USA, INC.	33.46x	4.2x	22.82x	0.2%	5.71TCr
LARSEN & TOUBRO LIMITED	26.01x	2x	19.7x	1.14%	5.57TCr
FERROVIAL N.V.	51.4x	4.07x	25.79x	1.9%	4.04TCr
HOCHTIEF AG	27.66x	0.7x	11.44x	2.23%	3.47TCr
EMCOR GROUP, INC.	23.1x	1.58x	14.53x	0.2%	3.34TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.33x	0.45x	7.09x	2.71%	3.04TCr
BOUYGUES SA	13.48x	0.38x	4.16x	4.89%	1.93TCr
Average	27.03x	1.73x	14.16x	2.4%	4.65TCr
Weighted average by Cap.	31.13x	2.03x	16.22x	1.96%