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 84,791 - -
Change - -5.89% -4.8% 41.12% -19.78% -27.96% - -
Enterprise Value (EV) 448,387 466,342 505,403 598,082 665,355 84,791 84,791 84,791
Change - 4% 8.38% 18.34% 11.25% -87.26% 0% 0%
P/E 3.32x 2.91x 2.18x 3.68x 5.33x 2.95x 2.86x 2.8x
PBR 0.21x - 0.17x 0.27x 0.24x 0.14x 0.13x 0.13x
PEG - 0.3x 0.1x -1.07x -0.1x 0.3x 0.91x 1.37x
Capitalization / Revenue 0.17x 0.15x 0.14x 0.19x 0.16x 0.11x 0.11x 0.1x
EV / Revenue 0x 0x 0x 0x 0x 0.11x 0.11x 0.1x
EV / EBITDA 0x 0x 0x 0x 0x 1.59x 1.51x 1.4x
EV / EBIT 0x 0x 0x 0x 0x 2.59x 2.47x 2.35x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2037 - 0.2925 0.3017 0.1949 0.1996 0.2015 0.2275
Rate of return 5.9% - 9.26% 5.85% 4.25% 7.12% 7.19% 8.12%
EPS 2 1.04 1.14 1.45 1.4 0.86 0.95 0.98 1
Distribution rate 19.6% - 20.2% 21.6% 22.7% 21% 20.6% 22.8%
Net sales 1 682,599 717,473 755,646 768,243 731,109 762,623 789,951 817,768
EBITDA 1 46,680 47,126 52,008 52,706 39,752 53,194 56,299 60,399
EBIT 1 34,539 33,716 38,955 39,307 26,931 32,789 34,259 36,026
Net income 1 18,348 20,065 24,734 23,854 14,751 15,462 15,986 16,793
Net Debt 332,333 357,120 401,422 451,349 547,652 - - -
Reference price 2 3.454 3.317 3.159 5.159 4.583 2.804 2.804 2.804
Nbr of stocks (in thousands) 16,165,711 16,165,711 16,263,661 16,278,611 16,245,298 16,152,928 - -
Announcement Date 30/03/22 30/03/23 28/03/24 27/03/25 30/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
2.95x - - 7.12% 12.74B
48.46x2.36x22.8x0.07% 93.53B
12.06x1.03x5.68x4.83% 67.2B
25.68x1.96x19.84x1.15% 55.9B
24.28x2.96x16.44x0.27% 43.05B
52.83x4.13x25.9x1.78% 40.82B
25.86x0.64x10.58x2.41% 31.4B
19.67x1.38x12.33x0.23% 29.75B
6.41x0.34x5.79x5.25% 28.87B
21.6x0.4x6.43x2.82% 26.92B
Average 23.98x 1.69x 13.98x 2.59% 43.02B
Weighted average by Cap. 28.32x 1.86x 15.40x 2.05%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Communications Construction Company Limited

Historical PBR trend

Valuation ratios - PBR - China Communications Construction Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Communications Construction Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Communications Construction Company Limited


Year-on-year evolution of the Yield

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