Valuation China State Construction International Holdings Limited OTC Markets

Stocks

Delayed OTC Markets Other stock markets 15:51:36 15/06/2026 BST			5-day change	1st Jan Change
1.110 ^USD	+4.72%		-.--%	-4.31%

07-15	China State Construction International Unit to Jointly Bid for Fuzhou Land Parcel	MT
06-23	China State Construction Development, China Overseas Land & Investment Enter Property Leasing Contract	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,815	44,180	45,490	61,761	48,121	40,303	-	-
Change	-	-9.49%	2.96%	35.77%	-22.09%	-16.25%	-	-
Enterprise Value (EV) ¹	97,432	44,180	97,179	118,586	110,080	97,074	100,019	106,607
Change	-	-54.66%	119.96%	22.03%	-7.17%	-11.82%	3.03%	6.59%
P/E	7.18x	5.55x	4.96x	6.59x	4.9x	3.96x	3.65x	3.7x
PBR	0.87x	0.76x	0.61x	0.81x	0.53x	0.46x	0.42x	0.39x
PEG	-	0.3x	0.3x	3x	-39.97x	1.1x	0.42x	-2.81x
Capitalization / Revenue	0.63x	0.43x	0.4x	0.54x	0.42x	0.34x	0.31x	0.31x
EV / Revenue	1.26x	0.43x	0.85x	1.03x	0.97x	0.81x	0.78x	0.83x
EV / EBITDA	9.61x	3.6x	6.67x	7.42x	6.84x	5.71x	5.54x	5.76x
EV / EBIT	10x	3.81x	7.09x	7.89x	7.29x	6.14x	5.93x	6.38x
EV / FCF	-78.7x	-293x	-467x	126x	-	15.2x	16.8x	12.3x
FCF Yield	-1.27%	-0.34%	-0.21%	0.79%	-	6.58%	5.96%	8.12%
Dividend per Share ²	0.405	0.48	0.56	0.615	0.625	0.7247	0.7278	0.781
Rate of return	4.18%	5.47%	6.2%	5.02%	6.86%	9.5%	9.54%	10.2%
EPS ²	1.349	1.58	1.82	1.86	1.858	1.925	2.092	2.064
Distribution rate	30%	30.4%	30.8%	33.1%	33.6%	37.6%	34.8%	37.8%
Net sales ¹	77,310	101,975	113,734	115,107	113,784	119,208	127,956	128,681
EBITDA ¹	10,136	12,271	14,570	15,982	16,096	16,990	18,050	18,524
EBIT ¹	9,704	11,584	13,716	15,025	15,100	15,808	16,854	16,709
Net income ¹	6,801	7,957	9,164	9,361	9,729	10,258	11,049	10,847
Net Debt ¹	48,618	-	51,689	56,825	61,959	56,771	59,716	66,303
Reference price ²	9.690	8.770	9.030	12.260	9.110	7.630	7.630	7.630
Nbr of stocks (in thousands)	5,037,617	5,037,617	5,037,617	5,037,617	5,282,217	5,282,217	-	-
Announcement Date	25/03/22	21/03/23	21/03/24	21/03/25	26/03/26	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QUANTA SERVICES, INC.	67.18x	2.9x	28.36x	0.07%	97.37B
VINCI	13.26x	1.07x	5.87x	4.43%	72.3B
COMFORT SYSTEMS USA, INC.	40.25x	4.93x	27.34x	0.17%	61.04B
LARSEN & TOUBRO LIMITED	25.07x	1.92x	18.66x	1.24%	54.1B
FERROVIAL N.V.	55.55x	4.62x	29.52x	1.64%	46.09B
HOCHTIEF AG	33.9x	0.8x	13.46x	1.88%	39.93B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.42x	0.56x	8.89x	2.1%	36.52B
EMCOR GROUP, INC.	26.36x	1.7x	16.46x	0.18%	34.21B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	6.33x	5.87%	28.81B
Average	32.76x	2.09x	17.21x	1.95%	52.26B
Weighted average by Cap.	36.79x	2.33x	18.78x	1.71%