Valuation Beijing New Building Materials Public Limited Company

Equities

End-of-day quote Shenzhen S.E. Other stock markets 05/06/2026			5-day change	1st Jan Change
21.94 ^CNY	-0.72%		-4.19%	-12.13%

04-29	Beijing New Building Materials' Attributable Profit Slides 4.6% in Q1	MT
04-28	China National Building Material says BNBM Q1 2026 net profit attributable RMB 803.82 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	60,535	43,724	39,467	51,209	42,505	37,347	-	-
Change	-	-27.77%	-9.74%	29.75%	-17%	-12.13%	-	-
Enterprise Value (EV) ¹	63,316	44,943	41,702	51,958	41,648	33,831	33,098	31,202
Change	-	-29.02%	-7.21%	24.59%	-19.84%	-18.77%	-2.17%	-5.73%
P/E ratio	17.2x	13.9x	11.2x	14x	14.5x	10.3x	8.58x	7.91x
PBR	3.2x	2.09x	1.69x	1.99x	1.56x	1.26x	1.17x	1.08x
PEG	-	-1.3x	0.9x	4x	-0.7x	0.4x	0.4x	0.94x
Capitalization / Revenue	2.87x	2.19x	1.76x	1.98x	1.68x	1.35x	1.25x	1.16x
EV / Revenue	3x	2.25x	1.86x	2.01x	1.65x	1.22x	1.1x	0.97x
EV / EBITDA	14.1x	10.9x	8.81x	10.3x	9.57x	6.57x	5.58x	4.8x
EV / EBIT	16.8x	13.6x	10.7x	13.1x	12.8x	8.71x	7.15x	5.91x
EV / FCF	28.7x	16.3x	11.2x	12.3x	13.6x	14.2x	11.5x	9.21x
FCF Yield	3.49%	6.12%	8.92%	8.14%	7.35%	7.02%	8.7%	10.9%
Dividend per Share ²	0.655	0.655	0.835	0.865	0.685	0.8829	1.027	1.108
Rate of return	1.83%	2.53%	3.57%	2.85%	2.74%	4.02%	4.68%	5.05%
EPS ²	2.078	1.856	2.086	2.159	1.717	2.133	2.557	2.773
Distribution rate	31.5%	35.3%	40%	40.1%	39.9%	41.4%	40.2%	39.9%
Net sales ¹	21,086	19,934	22,426	25,821	25,280	27,671	29,954	32,228
EBITDA ¹	4,484	4,107	4,735	5,026	4,354	5,151	5,931	6,503
EBIT ¹	3,769	3,311	3,880	3,974	3,263	3,886	4,630	5,281
Net income ¹	3,510	3,136	3,524	3,647	2,906	3,597	4,152	4,703
Net Debt ¹	2,780	1,218	2,235	748.5	-857.1	-3,516	-4,249	-6,145
Reference price ²	35.83	25.88	23.36	30.31	24.97	21.94	21.94	21.94
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	22/03/22	21/03/23	19/03/24	26/03/25	25/03/26	-	-	-

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	10.29x	1.22x	6.57x	4.02%	5.51B
SAINT-GOBAIN	12.67x	1.01x	6.52x	3.07%	43.49B
ASSA ABLOY AB	21.34x	2.71x	13.33x	2.07%	38.43B
MASCO CORPORATION	16.48x	2.1x	11.06x	1.82%	13.77B
CARLISLE COMPANIES INCORPORATED	18.49x	3.14x	12.71x	1.33%	13.97B
QXO, INC.	-34.83x	1.31x	14.95x	-.--%	11.43B
AGC INC.	19.72x	0.93x	6.02x	2.71%	10.25B
TOTO LTD.	40.61x	1.74x	14.78x	1.25%	8.21B
BUILDERS FIRSTSOURCE, INC.	34.13x	0.82x	9.9x	-.--%	7.92B
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.25x	4.36x	16.14x	0.96%	7.9B
Average	17.12x	1.94x	11.20x	1.72%	16.09B
Weighted average by Cap.	16.01x	1.91x	10.70x	2.02%