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 90,853 - -
Change - -5.89% -4.8% 41.12% -19.78% -22.81% - -
Enterprise Value (EV) 1 448,387 466,342 505,403 598,082 665,355 488,486 513,460 539,707
Change - 4% 8.38% 18.34% 11.25% -26.58% 5.11% 5.11%
P/E Ratio 3.32x 2.91x 2.18x 3.68x 5.33x 3.92x 3.74x 3.65x
PBR 0.21x - 0.17x 0.27x 0.24x 0.19x 0.18x 0.17x
PEG - 0.3x 0.1x -1.07x -0.1x 0.41x 0.81x 1.42x
Capitalization / Revenue 0.17x 0.15x 0.14x 0.19x 0.16x 0.12x 0.11x 0.11x
EV / Revenue 0.66x 0.65x 0.67x 0.78x 0.91x 0.62x 0.63x 0.65x
EV / EBITDA 9.61x 9.9x 9.72x 11.3x 16.7x 10.2x 9.8x 12x
EV / EBIT 13x 13.8x 13x 15.2x 24.7x 16.7x 16.8x 16.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2037 - 0.2925 0.3017 0.1949 0.2497 0.2663 0.2197
Rate of return 5.9% - 9.26% 5.85% 4.25% 6.77% 7.22% 5.96%
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% 26.5% 27% 21.7%
Net sales 1 682,599 717,473 755,646 768,243 731,109 788,112 818,720 824,946
EBITDA 1 46,680 47,126 52,008 52,706 39,752 47,904 52,395 44,870
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 3.689 3.689 3.689
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 30/03/22 30/03/23 28/03/24 27/03/25 30/03/26 - - -
1CNY in Million2CNY
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.92x0.61x10.2x6.77% 13.42B
74.81x3.22x31.43x0.06% 109B
14.1x1.16x6.36x4.16% 81.72B
45.24x5.63x31.27x0.15% 68.6B
27.63x2.09x20.26x1.1% 60.72B
57.88x4.84x31.01x1.46% 49.56B
36.18x0.85x14.19x1.75% 43.23B
29.98x0.61x9.62x2.01% 38.37B
28.85x1.87x18.1x0.17% 37.43B
4.87x0.3x6.34x5.83% 29B
Average 32.34x 2.12x 17.88x 2.35% 53.07B
Weighted average by Cap. 39.42x 2.53x 20.40x 1.72%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!