Company Valuation: Tailam Tech Construction Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 151.6 117.3 116.8 152.5 71.42 98.85
Change - -22.6% -0.47% 30.6% -53.17% 38.41%
Enterprise Value (EV) 1 116.5 136.2 125.4 104.5 53.53 92.04
Change - 16.91% -7.93% -16.69% -48.76% 71.93%
P/E 10.4x 68.5x 13x -8.65x -6.48x 17.2x
PBR 0.67x 0.53x 0.52x 0.74x 0.36x 0.49x
PEG - -0.8x 0x 0x 0.2x -0x
Capitalization / Revenue 0.35x 0.24x 0.36x 0.62x 0.39x 0.41x
EV / Revenue 0.27x 0.28x 0.38x 0.43x 0.29x 0.38x
EV / EBITDA 3.44x 7.67x 4.88x 78.7x 276x 4.76x
EV / EBIT 4.2x 26.6x 11.3x -8.63x -4.48x 12.3x
EV / FCF -8.99x -3.17x 16.4x 1.68x -5.05x -6.8x
FCF Yield -11.1% -31.6% 6.1% 59.5% -19.8% -14.7%
Dividend per Share 2 - 0.0204 - - - -
Rate of return - 6.94% - - - -
EPS 2 0.0365 0.004282 0.0224 -0.0441 -0.0276 0.0144
Distribution rate - 476% - - - -
Net sales 1 431 488.4 326.2 245 185.3 244.1
EBITDA 1 33.89 17.75 25.69 1.327 0.194 19.35
EBIT 1 27.73 5.126 11.08 -12.1 -11.95 7.481
Net income 1 14.58 1.713 8.964 -17.64 -11.02 5.743
Net Debt 1 -35.07 18.88 8.635 -48.03 -17.88 -6.811
Reference price 2 0.3789 0.2933 0.2919 0.3812 0.1785 0.2471
Nbr of stocks (in thousands) 400,000 400,000 400,000 400,000 400,000 400,000
Announcement Date 4/28/21 A 4/28/22 A 4/26/23 A 4/25/24 A 4/28/25 A 4/29/26 A
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 16.82M
18.78x2.08x10.39x1.65% 61.97B
20.61x2.76x10.9x2.52% 49.2B
37.24x3.66x19.48x1.04% 37.75B
40.72x6.25x19.54x0.66% 36.53B
32.21x4.95x16.57x0.73% 35.76B
13.81x1.64x7.62x2.2% 34.29B
18.17x2.08x8.56x1.16% 21.9B
69.99x4.31x69.23x0.33% 21.82B
17.55x4.73x9.3x4.27% 18.3B
Average 29.90x 3.61x 19.07x 1.62% 32B
Weighted average by Cap. 28.16x 3.43x 16.86x 1.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Tailam Tech Construction Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Tailam Tech Construction Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Tailam Tech Construction Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Tailam Tech Construction Holdings Limited

  1. Stock Market
  2. Stocks
  3. 6193 Stock
  4. Valuation Tailam Tech Construction Holdings Limited