Valuation Huaxin Building Materials Group Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 05/06/2026			5-day change	1st Jan Change
19.71 ^CNY	+4.01%		+5.74%	-19.68%

06-03	Brazil's CSN to receive binding offers for cement unit until August 7, Valor reports	RE
05-29	Huaxin Building Materials Group Co., Ltd. Approves Final Ordinary Cash Dividend for the Year Ended December 31, 2025, Payable on 24 July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	34,434	25,501	21,148	21,610	44,698	35,511	-	-
Change	-	-25.94%	-17.07%	2.19%	106.84%	-20.55%	-	-
Enterprise Value (EV) ¹	35,864	35,191	35,251	33,762	60,624	50,969	48,786	35,511
Change	-	-1.88%	0.17%	-4.23%	79.56%	-15.93%	-4.28%	-27.21%
P/E ratio	7.48x	11.6x	9.42x	10.7x	18.6x	11.6x	10.7x	9.13x
PBR	1.37x	1.13x	0.89x	0.83x	1.59x	1.18x	1.12x	1.03x
PEG	-	-0.2x	3.01x	-0.7x	1.1x	0.4x	1.22x	0.5x
Capitalization / Revenue	1.06x	0.84x	0.63x	0.63x	1.26x	0.88x	0.86x	0.77x
EV / Revenue	1.1x	1.15x	1.04x	0.99x	1.72x	1.26x	1.18x	0.77x
EV / EBITDA	3.73x	5.36x	4.47x	4.32x	7.25x	5.02x	4.36x	2.8x
EV / EBIT	4.82x	8.75x	8.1x	7.99x	12.1x	8.38x	7.28x	4.64x
EV / FCF	25.5x	-11.3x	21.9x	23.4x	14.9x	-172x	24.6x	-
FCF Yield	3.93%	-8.85%	4.56%	4.27%	6.72%	-0.58%	4.07%	-
Dividend per Share ²	1	0.51	0.53	0.46	0.21	0.628	0.6704	-
Rate of return	5.18%	3.44%	4.26%	3.8%	0.86%	3.19%	3.4%	-
EPS ²	2.58	1.28	1.32	1.13	1.32	1.7	1.85	2.16
Distribution rate	38.8%	39.8%	40.2%	40.7%	15.9%	36.9%	36.2%	-
Net sales ¹	32,464	30,470	33,757	34,217	35,348	40,332	41,451	45,920
EBITDA ¹	9,624	6,568	7,886	7,811	8,361	10,163	11,186	12,703
EBIT ¹	7,444	4,023	4,352	4,224	5,008	6,082	6,704	7,658
Net income ¹	5,364	2,699	2,762	2,416	2,853	3,583	3,806	4,490
Net Debt ¹	1,430	9,690	14,103	12,151	15,926	15,458	13,275	-
Reference price ²	19.30	14.82	12.43	12.10	24.54	19.71	19.71	19.71
Nbr of stocks (in thousands)	2,073,911	2,073,911	2,073,911	2,073,911	2,071,333	2,071,333	-	-
Announcement Date	29/03/22	28/03/23	28/03/24	26/03/25	26/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	11.59x	1.26x	5.02x	3.19%	5.24B
HOLCIM LTD	21.08x	2.83x	11.12x	2.48%	51.82B
DANGOTE CEMENT PLC	15.32x	4.16x	8.74x	5.08%	14.52B
ANHUI CONCH CEMENT COMPANY LIMITED	11.84x	0.63x	2.78x	4.26%	14.4B
JAMES HARDIE INDUSTRIES PLC	22.42x	3.16x	11.44x	-.--%	13.17B
BUA CEMENT PLC	28x	10.15x	19.18x	3.44%	9.4B
BUZZI SPA	9.31x	1.42x	5.34x	1.75%	9.14B
SHREE CEMENT LIMITED	49.84x	4.07x	18.49x	0.56%	9.12B
EAGLE MATERIALS INC.	16.35x	3.51x	10.95x	0.45%	6.58B
TCC GROUP HOLDINGS CO., LTD.	26.24x	1.16x	5.11x	3.48%	5.81B
Average	21.20x	3.23x	9.81x	2.47%	13.92B
Weighted average by Cap.	20.86x	3.16x	10.20x	2.56%