Valuation JSTI Group

Stocks

End-of-day quote Shenzhen S.E. 28/09/2026			5-day change	1st Jan Change
4.990 ^CNY	-1.38%		-2.16%	-36.68%

08-04	Jsti Group Proposes Profit Distribution for the First Half of 2026, Payable on August 28, 2026	CI
08-03	JSTI Group Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,044	7,072	6,882	12,818	9,951	6,302	-	-
Change	-	-12.09%	-2.68%	86.24%	-22.36%	-36.68%	-	-
Enterprise Value (EV)	8,044	7,072	6,882	12,818	9,951	6,302	6,302	6,302
Change	-	-12.09%	-2.68%	86.24%	-22.36%	-36.68%	0%	0%
P/E	14.1x	11.9x	20.9x	57.1x	424x	38.4x	35.6x	33.3x
PBR	1.04x	0.86x	0.82x	1.52x	1.19x	0.74x	0.74x	0.74x
PEG	-	2.97x	-0.5x	-1.8x	-4.7x	0x	4.63x	4.66x
Capitalization / Revenue	1.57x	1.35x	1.3x	2.71x	2.39x	1.57x	1.6x	1.59x
EV / Revenue	0x	0x	0x	0x	0x	1.57x	1.6x	1.59x
EV / EBITDA	0x	0x	0x	0x	0x	10.6x	10.3x	9.84x
EV / EBIT	0x	0x	0x	0x	0x	16.3x	15.6x	14.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.118	0.14	0.115	0.07	-	-	-	-
Rate of return	1.85%	2.5%	2.11%	0.69%	-	-	-	-
EPS ²	0.4519	0.47	0.261	0.1777	0.0186	0.13	0.14	0.15
Distribution rate	26.1%	29.8%	44.1%	39.4%	-	-	-	-
Net sales ¹	5,119	5,227	5,278	4,729	4,168	4,011	3,930	3,968
EBITDA ¹	774	928.3	497.1	917.9	222.1	592.9	613.7	640.4
EBIT ¹	609.4	757.7	365.7	287.2	58.17	385.7	404.5	429.3
Net income ¹	471.9	593.5	329.6	224.4	23.51	169.8	178.3	189.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.370	5.600	5.450	10.150	7.880	4.990	4.990	4.990
Nbr of stocks (in thousands)	1,262,828	1,262,828	1,262,828	1,262,828	1,262,828	1,262,828	-	-
Announcement Date	4/18/22 A	4/17/23 A	4/15/24 A	4/14/25 A	4/27/26 A	-	-	-

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.($)
JSTI GROUP	38.92x	-	-	-	952M
QUANTA SERVICES, INC.	56.12x	2.59x	24.69x	0.07%	97.59B
VINCI	12.25x	1.05x	5.75x	4.77%	70.29B
COMFORT SYSTEMS USA, INC.	34.15x	4.3x	23.32x	0.2%	58.29B
LARSEN & TOUBRO LIMITED	26.07x	2.01x	19.74x	1.13%	55.68B
FERROVIAL N.V.	50.74x	4.04x	25.56x	1.91%	39.91B
HOCHTIEF AG	27.22x	0.68x	11.26x	2.27%	34.06B
EMCOR GROUP, INC.	23.27x	1.59x	14.65x	0.2%	33.62B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.85x	0.44x	6.92x	2.78%	29.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.92x	0.31x	5.78x	5.98%	26.22B
Average	29.55x	1.89x	15.30x	2.15%	44.62B
Weighted average by Cap.	32.11x	2.13x	16.90x	1.83%