Valuation Daqin Railway Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 06/02/2026			5-day change	1st Jan Change
5.070 ^CNY	-0.78%		+1.00%	-1.74%

01-08	Daqin Railway's Freight Volume Slips 1.7% in December 2025	MT
01-04	Tranche Update on Daqin Railway Co., Ltd.'s Equity Buyback Plan announced on August 29, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	96,039	95,148	99,311	110,828	123,790	102,146	102,146	-
Change	-	-0.93%	4.38%	11.6%	11.7%	-17.48%	0%	-
Enterprise Value (EV) ¹	81,465	78,817	79,100	80,850	81,555	69,723	74,847	66,578
Change	-	-3.25%	0.36%	2.21%	0.87%	-14.51%	7.35%	-11.05%
P/E ratio	8.97x	9.28x	11x	10.6x	13.6x	14.1x	11.9x	12.6x
PBR	0.79x	0.79x	0.79x	0.84x	0.82x	0.64x	0.6x	0.6x
PEG	-	-2.23x	-0.9x	0.9x	-0.5x	-0.5x	0.7x	-2.34x
Capitalization / Revenue	1.33x	1.21x	1.31x	1.37x	1.66x	1.34x	1.29x	1.27x
EV / Revenue	1.13x	1x	1.04x	1x	1.09x	0.91x	0.94x	0.83x
EV / EBITDA	3.57x	3.41x	3.6x	3.52x	4.31x	4.78x	4.85x	4x
EV / EBIT	5.17x	4.33x	4.68x	4.52x	6.08x	7.58x	6.5x	5.79x
EV / FCF	7.69x	5.12x	8.71x	8.06x	16.7x	-4.58x	11.3x	9.05x
FCF Yield	13%	19.5%	11.5%	12.4%	5.98%	-21.8%	8.84%	11.1%
Dividend per Share ²	0.48	0.48	0.48	0.44	0.14	0.2113	0.252	0.2316
Rate of return	7.43%	7.5%	7.19%	6.1%	2.06%	4.17%	4.97%	4.57%
EPS ²	0.72	0.69	0.61	0.68	0.5	0.3606	0.425	0.4021
Distribution rate	66.7%	69.6%	78.7%	64.7%	28%	58.6%	59.3%	57.6%
Net sales ¹	72,322	78,682	75,758	81,020	74,627	76,317	79,413	80,352
EBITDA ¹	22,800	23,084	21,951	22,977	18,925	14,577	15,434	16,645
EBIT ¹	15,750	18,212	16,901	17,872	13,421	9,203	11,520	11,489
Net income ¹	10,896	12,181	11,196	11,930	9,039	7,284	8,307	8,315
Net Debt ¹	-14,575	-16,331	-20,211	-29,978	-42,236	-32,423	-27,299	-35,568
Reference price ²	6.460	6.400	6.680	7.210	6.780	5.070	5.070	5.070
Nbr of stocks (in thousands)	14,866,791	14,866,897	14,866,942	15,371,394	18,258,176	20,147,178	20,147,178	-
Announcement Date	26/04/21	27/04/22	26/04/23	26/04/24	29/04/25	-	-	-

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.($)
DAQIN RAILWAY CO., LTD.	14.06x	0.91x	4.78x	4.17%	14.72B
UNION PACIFIC CORPORATION	20.37x	7x	13.42x	2.2%	150B
CSX CORPORATION	25.63x	6.65x	14.53x	1.28%	75.62B
NORFOLK SOUTHERN CORPORATION	24.11x	6.88x	14.97x	1.76%	68.78B
CONTAINER CORPORATION OF INDIA LIMITED	29.34x	3.77x	17.09x	2.04%	4.28B
AURIZON HOLDINGS LIMITED	14.64x	2.76x	6.62x	5.51%	4.25B
Average	21.36x	4.66x	11.90x	2.83%	52.93B
Weighted average by Cap.	22.18x	6.51x	13.58x	2.02%