Company Valuation: China Communications Construction Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 116,054 109,222 103,981 146,733 117,703 84,293 - -
Change - -5.89% -4.8% 41.12% -19.78% -28.38% - -
Enterprise Value (EV) 1 448,387 466,342 505,403 598,082 665,355 481,926 506,900 533,146
Change - 4% 8.38% 18.34% 11.25% -27.57% 5.18% 5.18%
P/E 3.32x 2.91x 2.18x 3.68x 5.33x 3.45x 3.29x 3.21x
PBR 0.21x - 0.17x 0.27x 0.24x 0.16x 0.16x 0.15x
PEG - 0.3x 0.1x -1.07x -0.1x 0.36x 0.71x 1.25x
Capitalization / Revenue 0.17x 0.15x 0.14x 0.19x 0.16x 0.11x 0.11x 0.1x
EV / Revenue 0.66x 0.65x 0.67x 0.78x 0.91x 0.63x 0.64x 0.65x
EV / EBITDA 9.61x 9.9x 9.72x 11.3x 16.7x 11.1x 10.8x 10.7x
EV / EBIT 13x 13.8x 13x 15.2x 24.7x 16.4x 16.5x 16.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2037 - 0.2925 0.3017 0.1949 0.1986 0.206 0.2236
Rate of return 5.9% - 9.26% 5.85% 4.25% 6.12% 6.35% 6.89%
EPS 2 1.04 1.14 1.45 1.4 0.86 0.9415 0.9852 1.01
Distribution rate 19.6% - 20.2% 21.6% 22.7% 21.1% 20.9% 22.1%
Net sales 1 682,599 717,473 755,646 768,243 731,109 766,064 791,318 817,147
EBITDA 1 46,680 47,126 52,008 52,706 39,752 43,388 47,097 50,046
EBIT 1 34,539 33,716 38,955 39,307 26,931 29,320 30,651 32,045
Net income 1 18,348 20,065 24,734 23,854 14,751 15,478 15,902 16,156
Net Debt 1 332,333 357,120 401,422 451,349 547,652 397,633 422,607 448,853
Reference price 2 3.454 3.317 3.159 5.159 4.583 3.245 3.245 3.245
Nbr of stocks (in thousands) 16,165,711 16,165,711 16,263,661 16,278,611 16,245,298 16,215,082 - -
Announcement Date 30/3/22 30/3/23 28/3/24 27/3/25 30/3/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.45x0.63x11.11x6.12% 12.42B
69.02x2.98x29.09x0.07% 100B
14.12x1.12x6.17x4.15% 77.54B
40.36x5.01x27.82x0.17% 61.2B
26.67x2.03x19.67x1.17% 58.18B
59.33x4.91x31.48x1.46% 49.62B
36.53x0.86x14.53x1.74% 43.03B
30.01x0.58x9.15x2.02% 37.77B
26.53x1.72x16.57x0.18% 34.43B
4.59x0.29x6.23x6.18% 27.27B
Average 31.06x 2.01x 17.18x 2.33% 50.17B
Weighted average by Cap. 37.41x 2.37x 19.24x 1.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 1800 Stock
  4. Valuation China Communications Construction Company Limited