|
End-of-day quote
Shanghai S.E.
12/11/2026
|
5-day change | 1st Jan Change | ||
| 17.31 CNY | -0.40% |
|
-0.75% | +16.80% |
| 11-09 | Anhui Expressway Joins JV for Hangzhou-Hefei Project | MT |
| 11-02 | Anhui Expressway Posts Higher Q3 Attributable Profit; Operating Income Up | MT |
Company Valuation: Anhui Expressway Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,783 | 11,264 | 16,291 | 25,539 | 23,657 | 26,932 | - | - |
| Change | - | 4.46% | 44.63% | 56.77% | -7.37% | 13.85% | - | - |
| Enterprise Value (EV) 1 | 11,485 | 13,230 | 18,855 | 28,934 | 34,730 | 36,112 | 36,291 | 26,932 |
| Change | - | 15.19% | 42.51% | 53.45% | 20.03% | 3.98% | 0.5% | -25.79% |
| P/E | 7.76x | 8.39x | 11x | 17.5x | 13.3x | 13.8x | 15.4x | 14.8x |
| PBR | 1.03x | 1.02x | 1.44x | 2.2x | 1.98x | 2.05x | 1.96x | 1.95x |
| PEG | - | -1.84x | 0.7x | 31.84x | 1.2x | 1.1x | -1.5x | 3.98x |
| Capitalization / Revenue | 2.68x | 2.16x | 2.46x | 3.6x | 3.52x | 3.94x | 3.47x | 3.65x |
| EV / Revenue | 2.85x | 2.54x | 2.84x | 4.08x | 5.17x | 5.28x | 4.68x | 3.65x |
| EV / EBITDA | 3.5x | 4.56x | 5.56x | 9.39x | 8.75x | 7.89x | 8.11x | 5.83x |
| EV / EBIT | 4.84x | 6.7x | 8.29x | 13x | 12x | 11.3x | 11.7x | 9.31x |
| EV / FCF | - | - | - | - | - | 116x | -40.3x | -32.9x |
| FCF Yield | - | - | - | - | - | 0.86% | -2.48% | -3.04% |
| Dividend per Share 2 | 0.55 | 0.55 | 0.601 | 0.604 | 0.66 | 0.7683 | 0.6913 | - |
| Rate of return | 7.77% | 7.52% | 5.45% | 3.42% | 4.45% | 4.44% | 3.99% | - |
| EPS 2 | 0.9129 | 0.8712 | 1.001 | 1.006 | 1.115 | 1.253 | 1.125 | 1.167 |
| Distribution rate | 60.2% | 63.1% | 60.1% | 60% | 59.2% | 61.3% | 61.5% | - |
| Net sales 1 | 4,029 | 5,206 | 6,631 | 7,092 | 6,722 | 6,843 | 7,756 | 7,386 |
| EBITDA 1 | 3,281 | 2,900 | 3,393 | 3,081 | 3,971 | 4,576 | 4,477 | 4,622 |
| EBIT 1 | 2,371 | 1,976 | 2,274 | 2,221 | 2,904 | 3,193 | 3,109 | 2,893 |
| Net income 1 | 1,512 | 1,445 | 1,660 | 1,669 | 1,877 | 2,126 | 1,869 | 1,993 |
| Net Debt 1 | 702.7 | 1,967 | 2,564 | 3,395 | 11,074 | 9,180 | 9,359 | - |
| Reference price 2 | 7.08 | 7.31 | 11.02 | 17.65 | 14.82 | 17.31 | 17.31 | 17.31 |
| Nbr of stocks (in thousands) | 1,658,610 | 1,658,610 | 1,658,610 | 1,658,610 | 1,708,592 | 1,708,592 | - | - |
| Announcement Date | 28/03/22 | 30/03/23 | 28/03/24 | 30/03/25 | 27/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.82x | 5.28x | 7.89x | 4.44% | 4.03B | |
| 18.44x | 6.21x | 10.92x | 3.01% | 37.96B | |
| 96.17x | 17.88x | 27.12x | 4.79% | 31.81B | |
| 35.17x | 8.45x | 16.64x | 4.2% | 12.25B | |
| 27.89x | 15.15x | 22.27x | 3.61% | 11.33B | |
| 14.28x | 6.18x | 8.59x | 3.85% | 10.23B | |
| 10.14x | 4.91x | 11.29x | 5.12% | 9.68B | |
| 18.06x | - | - | 3.77% | 8.07B | |
| 15.07x | 4.75x | 7.91x | 2.3% | 6.9B | |
| 10.37x | 4.19x | 6.2x | 5.86% | 5.52B | |
| Average | 25.94x | 8.11x | 13.20x | 4.1% | 14B | |
| Weighted average by Cap. | 37.10x | 9.77x | 15.81x | 3.95% |
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
- Stock Market
- Stocks
- 600012 Stock
- Valuation Anhui Expressway Company Limited
Select your edition
All financial news and data tailored to specific country editions
