Valuation China CSSC Holdings Limited

Stocks

End-of-day quote Shanghai S.E. 23/10/2026			5-day change	1st Jan Change
35.10 ^CNY	+1.65%		-0.99%	+5.53%

10-19	China CSSC Sets Payout Date of H1 Dividend	MT
09-11	China CSSC Reports 25 Dead in Cargo Ship Fire at Qingdao Shipyard	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	110,872	99,646	131,668	160,829	250,302	264,149	-	-
Change	-	-10.13%	32.14%	22.15%	55.63%	5.53%	-	-
Enterprise Value (EV) ¹	110,872	99,646	131,668	113,285	139,828	127,011	103,773	76,014
Change	-	-10.13%	32.14%	-13.96%	23.43%	-9.17%	-18.3%	-26.75%
P/E	496x	557x	44.6x	44.4x	26.8x	13x	9.72x	7.76x
PBR	-	2.17x	2.72x	3.16x	1.75x	1.61x	1.44x	1.29x
PEG	-	-27.9x	0x	2x	0.5x	0x	0.3x	0.3x
Capitalization / Revenue	-	1.67x	1.76x	2.05x	1.65x	1.42x	1.23x	1.09x
EV / Revenue	-	1.67x	1.76x	1.44x	0.92x	0.68x	0.48x	0.32x
EV / EBITDA	-	36.2x	24.5x	23.2x	9.2x	5.09x	3.13x	1.88x
EV / EBIT	-	242x	44x	28.3x	12.8x	5.85x	3.54x	2.08x
EV / FCF	-	-	-	-	-	10.5x	3.88x	2.2x
FCF Yield	-	-	-	-	-	9.56%	25.7%	45.5%
Dividend per Share ²	-	0.02	0.2	0.25	0.365	0.9539	1.284	1.495
Rate of return	-	0.09%	0.68%	0.7%	1.1%	2.72%	3.66%	4.26%
EPS ²	0.05	0.04	0.66	0.81	1.24	2.695	3.61	4.522
Distribution rate	-	50%	30.3%	30.9%	29.4%	35.4%	35.6%	33.1%
Net sales ¹	-	59,558	74,839	78,584	151,978	185,836	214,178	241,255
EBITDA ¹	-	2,751	5,384	4,889	15,201	24,960	33,169	40,468
EBIT ¹	-	412	2,994	4,004	10,898	21,697	29,354	36,612
Net income ¹	213.8	171.9	2,957	3,614	7,848	20,290	27,452	34,035
Net Debt ¹	-	-	-	-47,543	-110,474	-137,138	-160,376	-188,136
Reference price ²	24.79	22.28	29.44	35.96	33.26	35.10	35.10	35.10
Nbr of stocks (in thousands)	4,472,429	4,472,429	4,472,429	4,472,429	7,525,621	7,525,621	-	-
Announcement Date	28/04/22	27/04/23	26/04/24	29/04/25	29/04/26	-	-	-

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.($)
CHINA CSSC HOLDINGS LIMITED	12.81x	0.66x	4.92x	2.76%	38.92B
GUANGDONG SONGFA CERAMICS CO.,LTD.	20.06x	3.11x	12.44x	-	26.79B
HD HYUNDAI HEAVY INDUSTRIES CO., LTD.	10.44x	1.15x	6.46x	3.35%	24.44B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	4.77x	0.22x	1.15x	7.93%	13.43B
HANWHA OCEAN CO., LTD.	8.82x	1.37x	8.69x	0%	13.21B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	15.97x	1.1x	8.53x	0.45%	11.15B
HD HYUNDAI MARINE SOLUTION CO.,LTD.	26.35x	3.54x	19.34x	2.41%	6.81B
FINCANTIERI S.P.A.	24.38x	0.66x	8.55x	-.--%	4.83B
SEATRIUM LIMITED	11.18x	0.61x	5.92x	2.84%	4.71B
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED	9.75x	-	-	-	4.27B
Average	14.45x	1.38x	8.44x	2.47%	14.85B
Weighted average by Cap.	13.74x	1.39x	7.68x	2.81%