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 84,341 - -
Change - -5.89% -4.8% 41.12% -19.78% -28.34% - -
Enterprise Value (EV) 448,387 466,342 505,403 598,082 665,355 84,341 84,341 84,341
Change - 4% 8.38% 18.34% 11.25% -87.32% 0% 0%
P/E 3.32x 2.91x 2.18x 3.68x 5.33x 2.87x 2.78x 2.73x
PBR 0.21x - 0.17x 0.27x 0.24x 0.14x 0.13x 0.13x
PEG - 0.3x 0.1x -1.07x -0.1x 0.3x 0.88x 1.34x
Capitalization / Revenue 0.17x 0.15x 0.14x 0.19x 0.16x 0.11x 0.11x 0.1x
EV / Revenue 0x 0x 0x 0x 0x 0.11x 0.11x 0.1x
EV / EBITDA 0x 0x 0x 0x 0x 1.82x 1.73x 1.66x
EV / EBIT 0x 0x 0x 0x 0x 2.57x 2.46x 2.34x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2037 - 0.2925 0.3017 0.1949 0.1996 0.2015 0.2275
Rate of return 5.9% - 9.26% 5.85% 4.25% 7.31% 7.38% 8.34%
EPS 2 1.04 1.14 1.45 1.4 0.86 0.95 0.98 1
Distribution rate 19.6% - 20.2% 21.6% 22.7% 21% 20.6% 22.8%
Net sales 1 682,599 717,473 755,646 768,243 731,109 767,126 792,028 816,823
EBITDA 1 46,680 47,126 52,008 52,706 39,752 46,348 48,849 50,808
EBIT 1 34,539 33,716 38,955 39,307 26,931 32,789 34,259 36,026
Net income 1 18,348 20,065 24,734 23,854 14,751 15,478 15,902 16,156
Net Debt 332,333 357,120 401,422 451,349 547,652 - - -
Reference price 2 3.454 3.317 3.159 5.159 4.583 2.729 2.729 2.729
Nbr of stocks (in thousands) 16,165,711 16,165,711 16,263,661 16,278,611 16,245,298 16,152,928 - -
Announcement Date 3/30/22 A 3/30/23 A 3/28/24 A 3/27/25 A 3/30/26 A - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
2.86x - - 7.34% 12.64B
49.96x2.32x22.11x0.08% 87.02B
12.07x1.03x5.68x4.83% 67.08B
24.64x1.92x19.21x1.16% 53.16B
25.35x3.1x17.2x0.26% 45.01B
51.08x4.06x25.61x1.9% 39.24B
26.32x0.66x10.8x2.36% 31.96B
19.96x1.39x12.85x0.23% 29.39B
5.28x0.34x6.68x5.33% 28.38B
21.83x0.41x6.5x2.81% 27.2B
Average 23.93x 1.69x 14.07x 2.63% 42.11B
Weighted average by Cap. 28.07x 1.85x 15.17x 2.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Communications Construction Company Limited

Historical PBR trend

Valuation ratios - PBR - China Communications Construction Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Communications Construction Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Communications Construction Company Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - China Communications Construction Company Limited
  1. Stock Market
  2. Stocks
  3. 1800 Stock
  4. Valuation China Communications Construction Company Limited