Company Valuation: Power Construction Corporation of China, Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 122,380 107,234 84,236 94,055 89,576 76,140 - -
Change - -12.38% -21.45% 11.66% -4.76% -15% - -
Enterprise Value (EV) 1 374,841 351,998 381,218 443,626 467,610 470,316 469,720 470,627
Change - -6.09% 8.3% 16.37% 5.41% 0.58% -0.13% 0.19%
P/E 16.2x 10.4x 7.16x 8.6x 9.86x 9.03x 8.07x 7.24x
PBR 1.25x 0.92x 0.65x 0.57x 0.53x 0.44x 0.42x 0.4x
PEG - 0.3x -162.96x -1.23x -0.6x -1.26x 0.7x 0.6x
Capitalization / Revenue 272,971x 187,587x 138,446x 148,425x 138,748x - - -
EV / Revenue - - - - - - - -
EV / EBITDA 12.8x 10.1x 9.83x 11.5x 12.1x 10.3x 9.2x 8.51x
EV / EBIT 22.6x 18.5x 18.3x 22.9x 27.1x 16.8x 15.2x 14.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0996 0.1201 0.1365 0.127 0.1055 0.0979 0.1096 0.122
Rate of return 1.23% 1.7% 2.79% 2.33% 2.03% 2.22% 2.48% 2.76%
EPS 2 0.4979 0.6828 0.6825 0.6347 0.5276 0.4896 0.548 0.6102
Distribution rate 20% 17.6% 20% 20% 20% 20% 20% 20%
Net sales 448,325 571,649 608,439 633,685 645,604 - - -
EBITDA 1 29,243 34,815 38,794 38,692 38,497 45,798 51,083 55,283
EBIT 1 16,592 19,055 20,800 19,414 17,267 28,059 30,887 32,895
Net income 1 8,632 11,435 12,988 12,015 10,007 8,435 9,440 10,511
Net Debt 1 252,461 244,764 296,982 349,571 378,034 394,176 393,580 394,487
Reference price 2 8.080 7.080 4.890 5.460 5.200 4.420 4.420 4.420
Nbr of stocks (in thousands) 15,146,035 15,146,035 17,226,159 17,226,159 17,226,159 17,226,159 - -
Announcement Date 4/27/22 A 4/26/23 A 4/25/24 A 4/27/25 A 4/23/26 A - - -
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.03x - 10.27x2.22% 11.44B
48.46x2.36x22.8x0.07% 93.53B
12.06x1.03x5.68x4.83% 67.2B
25.68x1.96x19.84x1.15% 55.9B
24.28x2.96x16.44x0.27% 43.05B
52.83x4.13x25.9x1.78% 40.82B
25.86x0.64x10.58x2.41% 31.4B
19.67x1.38x12.33x0.23% 29.75B
6.41x0.34x5.79x5.25% 28.87B
21.6x0.4x6.43x2.82% 26.92B
Average 24.59x 1.69x 13.61x 2.1% 42.89B
Weighted average by Cap. 28.56x 1.86x 15.26x 1.9%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Power Construction Corporation of China, Ltd

Historical PBR trend

Valuation ratios - PBR - Power Construction Corporation of China, Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Power Construction Corporation of China, Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Power Construction Corporation of China, Ltd


Year-on-year evolution of the Yield

Valuation ratios - Yield - Power Construction Corporation of China, Ltd
  1. Stock Market
  2. Stocks
  3. 601669 Stock
  4. Valuation Power Construction Corporation of China, Ltd