Valuation Tianshan Material Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 10/02/2026			5-day change	1st Jan Change
5.350 ^CNY	+0.38%		+4.90%	+0.56%

24/25/24	Tianshan Material's Q3 Loss Narrows; Shares Drop 3%	MT
23/25/23	Tianshan Material Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	15,836	1,27,820	73,812	57,872	40,245	38,041	38,041	-
Change	-	707.16%	-42.25%	-21.6%	-30.46%	-5.48%	0%	-
Enterprise Value (EV)	15,836	1,27,820	1,55,016	1,49,098	40,245	38,041	38,041	38,041
Change	-	707.16%	21.28%	-3.82%	-73.01%	-5.48%	0%	0%
P/E ratio	10.4x	9.78x	16.2x	29.5x	-75.9x	48.6x	16.4x	13.8x
PBR	1.49x	1.68x	0.9x	0.69x	0.49x	0.46x	0.45x	0.44x
PEG	-	1.18x	-0.2x	-0.5x	1x	-0x	0x	0.8x
Capitalization / Revenue	1.82x	0.75x	0.56x	0.54x	0.46x	0.5x	0.47x	0.47x
EV / Revenue	0x	0x	0x	0x	0x	0.5x	0.47x	0.47x
EV / EBITDA	0x	0x	0x	0x	0x	3.27x	2.37x	2.26x
EV / EBIT	0x	0x	0x	0x	0x	196x	12.5x	10.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.48	0.33	0.27	0.114	-	-	-	-
Rate of return	3.18%	2.16%	3.17%	1.71%	-	-	-	-
EPS ²	1.446	1.565	0.5259	0.2268	-0.0746	0.11	0.3267	0.3867
Distribution rate	33.2%	21.1%	51.3%	50.3%	-	-	-	-
Net sales ¹	8,692	1,69,979	1,32,581	1,07,380	86,995	76,473	81,187	81,683
EBITDA ¹	2,948	30,246	17,220	13,287	10,589	11,628	16,082	16,819
EBIT ¹	2,162	20,411	6,604	2,576	21.8	193.7	3,037	3,747
Net income ¹	1,516	12,530	4,542	1,965	-598.4	761	2,302	2,748
Net Debt	-	-	81,204	91,227	-	-	-	-
Reference price ²	15.100	15.310	8.520	6.680	5.660	5.350	5.350	5.350
Nbr of stocks (in thousands)	10,48,723	83,48,806	86,63,423	86,63,423	71,10,492	71,10,492	71,10,492	-
Announcement Date	11/03/21	21/03/22	21/03/23	26/03/24	26/03/25	-	-	-

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.($)
TIANSHAN MATERIAL CO., LTD.	48.64x	-	-	-	550.48Cr
HOLCIM LTD	24.64x	2.87x	11.66x	2.17%	5.46TCr
ANHUI CONCH CEMENT COMPANY LIMITED	14.35x	0.92x	4.26x	3.39%	1.84TCr
JAMES HARDIE INDUSTRIES PLC	46.06x	3.76x	14.69x	-.--%	1.36TCr
SHREE CEMENT LIMITED	54.04x	4.53x	20.56x	0.51%	1.06TCr
BUZZI SPA	11.3x	1.82x	6.87x	1.5%	1.11TCr
DANGOTE CEMENT PLC	12.77x	3.35x	7.58x	7.14%	919.35Cr
EAGLE MATERIALS INC.	17.96x	3.9x	11.68x	0.43%	723.76Cr
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	16.53x	1.62x	6.58x	2.34%	615.52Cr
TCC GROUP HOLDINGS CO., LTD.	80.44x	1.93x	8.93x	3.86%	606.63Cr
Average	32.67x	2.75x	10.31x	2.37%	1.42TCr
Weighted average by Cap.	28.35x	2.73x	10.64x	2.26%