Valuation Beijing New Building Materials Public Limited Company

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 16/07/2026			5-day change	1st Jan Change
18.40 ^CNY	+3.66%		+5.50%	-26.31%

06-09	Beijing New Building Materials Public Limited Company Announces Final Profit Distribution Plan to Be Implemented on A Share for 2025, Payable on 12 June 2026	CI
04-29	Beijing New Building Materials' Attributable Profit Slides 4.6% in Q1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	60,535	43,724	39,467	51,209	42,505	31,321	-	-
Change	-	-27.77%	-9.74%	29.75%	-17%	-26.31%	-	-
Enterprise Value (EV) ¹	63,316	44,943	41,702	51,958	41,648	28,905	28,078	26,534
Change	-	-29.02%	-7.21%	24.59%	-19.84%	-30.6%	-2.86%	-5.5%
P/E	17.2x	13.9x	11.2x	14x	14.5x	9.01x	7.46x	6.96x
PBR	3.2x	2.09x	1.69x	1.99x	1.56x	1.06x	0.99x	0.91x
PEG	-	-1.3x	0.9x	4x	-0.7x	0.5x	0.4x	0.96x
Capitalization / Revenue	2.87x	2.19x	1.76x	1.98x	1.68x	1.15x	1.06x	0.99x
EV / Revenue	3x	2.25x	1.86x	2.01x	1.65x	1.06x	0.95x	0.84x
EV / EBITDA	14.1x	10.9x	8.81x	10.3x	9.57x	5.66x	4.85x	4.1x
EV / EBIT	16.8x	13.6x	10.7x	13.1x	12.8x	7.3x	6.06x	5.02x
EV / FCF	28.7x	16.3x	11.2x	12.3x	13.6x	12.2x	9.75x	7.83x
FCF Yield	3.49%	6.12%	8.92%	8.14%	7.35%	8.22%	10.3%	12.8%
Dividend per Share ²	0.655	0.655	0.835	0.865	0.685	0.8157	0.9653	1.026
Rate of return	1.83%	2.53%	3.57%	2.85%	2.74%	4.43%	5.25%	5.58%
EPS ²	2.078	1.856	2.086	2.159	1.717	2.042	2.465	2.644
Distribution rate	31.5%	35.3%	40%	40.1%	39.9%	40%	39.2%	38.8%
Net sales ¹	21,086	19,934	22,426	25,821	25,280	27,329	29,580	31,769
EBITDA ¹	4,484	4,107	4,735	5,026	4,354	5,106	5,792	6,464
EBIT ¹	3,769	3,311	3,880	3,974	3,263	3,961	4,630	5,281
Net income ¹	3,510	3,136	3,524	3,647	2,906	3,461	3,999	4,511
Net Debt ¹	2,780	1,218	2,235	748.5	-857.1	-2,416	-3,243	-4,787
Reference price ²	35.83	25.88	23.36	30.31	24.97	18.40	18.40	18.40
Nbr of stocks (in thousands)	1,689,508	1,689,508	1,689,508	1,689,508	1,702,236	1,702,236	-	-
Announcement Date	22/3/22	21/3/23	19/3/24	26/3/25	25/3/26	-	-	-

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.($)
BEIJING NEW BUILDING MATERIALS PUBLIC LIMITED COMPANY	8.69x	1.02x	5.44x	4.6%	4.46B
SAINT-GOBAIN	12.83x	1x	6.51x	3.06%	42.82B
ASSA ABLOY AB	21.44x	2.7x	13.32x	2.06%	38.07B
MASCO CORPORATION	18.58x	2.32x	12.23x	1.62%	15.49B
CARLISLE COMPANIES INCORPORATED	18.4x	3.12x	12.7x	1.34%	13.89B
QXO, INC.	-29.94x	1.73x	18.71x	-.--%	15.9B
AGC INC.	15.85x	0.83x	5.37x	3.22%	8.54B
TOTO LTD.	27.06x	1.56x	12.42x	1.52%	8.06B
BUILDERS FIRSTSOURCE, INC.	35.25x	0.84x	10.16x	-.--%	8.18B
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.43x	4.39x	16.23x	0.96%	7.95B
Average	16.06x	1.95x	11.31x	1.84%	16.34B
Weighted average by Cap.	14.51x	1.95x	11.21x	1.96%