Financials C&D Holsin Engineering Consulting Co., Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 23:00:00 27/06/2024 BST			5-day change	1st Jan Change
8.32 ^CNY	+0.85%		-4.59%	-26.76%

04-25	C&D Holsin Engineering Consulting Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
03-19	C&D Holsin Engineering Consulting Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2022	2023	2024	2025	2026
Capitalization ¹	2,146	2,961	2,169	-	-
Enterprise Value (EV) ¹	2,146	2,961	2,169	2,169	2,169
P/E ratio	37.8 x	44.9 x	26 x	20.3 x	17 x
Yield	-	0.7%	-	-	-
Capitalization / Revenue	-	0.75 x	0.39 x	0.27 x	0.22 x
EV / Revenue	-	0.75 x	0.39 x	0.27 x	0.22 x
EV / EBITDA	-	22.8 x	9.66 x	8.25 x	7.31 x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Price to Book	-	2.98 x	2.06 x	1.92 x	1.78 x
Nbr of stocks (in thousands)	260,673	260,673	260,673	-	-
Reference price ²	8.231	11.36	8.320	8.320	8.320
Announcement Date	24/03/23	19/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net sales ¹	-	3,946	5,611	7,954	9,963
EBITDA ¹	-	129.9	224.5	262.9	296.8
EBIT ¹	-	98.95	126.9	161.4	189.1
Operating Margin	-	2.51%	2.26%	2.03%	1.9%
Earnings before Tax (EBT) ¹	-	97.13	125	159.6	187.3
Net income ¹	56.7	65.92	84.64	108.1	126.9
Net margin	-	1.67%	1.51%	1.36%	1.27%
EPS ²	0.2175	0.2529	0.3200	0.4100	0.4900
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share	-	0.0800	-	-	-
Announcement Date	24/03/23	19/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	6.78%	8.05%	9.58%	10.4%
ROA (Net income/ Total Assets)	-	2.74%	-	-	-
Assets ¹	-	2,409	-	-	-
Book Value Per Share ²	-	3.810	4.040	4.330	4.670
Cash Flow per Share ²	-	1.710	1.170	1.040	1.080
Capex ¹	-	-	24.2	27.8	35.5
Capex / Sales	-	-	0.43%	0.35%	0.36%
Announcement Date	24/03/23	19/03/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

8.32 CNY

Average target price

11.4 CNY

Spread / Average Target

+37.02%

	1st Jan change	Capi.
C&D HOLSIN ENGINEERING CONSULTING CO., LTD	-26.76%	298M
VINCI	-10.60%	60.37B
LARSEN & TOUBRO LIMITED	+0.02%	58.53B
QUANTA SERVICES, INC.	+17.74%	37.2B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	+10.40%	30.41B
FERROVIAL SE	+10.48%	28.4B
CHINA RAILWAY GROUP LIMITED	+14.79%	20.75B
WSP GLOBAL INC.	+14.69%	19.41B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED	+33.62%	17.22B
EMCOR GROUP, INC.	+69.47%	17.16B