Company Valuation: Anhui Construction Engineering Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,143 8,239 7,982 8,205 8,051 7,810 - -
Change - 15.35% -3.13% 2.8% -1.88% -2.99% - -
Enterprise Value (EV) 7,143 8,239 7,982 8,205 8,051 7,810 7,810 7,810
Change - 15.35% -3.13% 2.8% -1.88% -2.99% 0% 0%
P/E 6.48x 6x 5.11x 6.13x 5.86x 4.69x 4.29x 3.82x
PBR - 0.92x 0.64x 0.53x 0.42x - - -
PEG - 0.2x 0.4x -0.4x 2.29x 0.2x 0.46x 0.3x
Capitalization / Revenue - 0.1x 0.09x 0.09x 0.1x 0.09x 0.08x 0.08x
EV / Revenue - 0x 0x 0x 0x 0.09x 0.08x 0.08x
EV / EBITDA - - - - - - - -
EV / EBIT - 0x 0x 0x 0x 2.42x 2.16x 1.88x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 0.26 - - - - -
Rate of return - - 5.59% - - - - -
EPS 2 0.64 0.8 0.91 0.78 0.8 0.97 1.06 1.19
Distribution rate - - 28.6% - - - - -
Net sales 1 - 80,120 91,244 96,502 83,198 88,261 93,743 100,515
EBITDA - - 3,040 7,347 3,450 - - -
EBIT 1 - 2,272 2,619 2,622 3,051 3,229 3,620 4,147
Net income 1 1,096 1,380 1,553 1,345 1,526 1,660 1,817 2,048
Net Debt - - - - - - - -
Reference price 2 4.150 4.800 4.650 4.780 4.690 4.550 4.550 4.550
Nbr of stocks (in thousands) 1,721,160 1,716,534 1,716,534 1,716,534 1,716,534 1,716,534 - -
Announcement Date 3/30/22 3/29/23 3/26/24 3/28/25 3/28/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.69x - - - 1.16B
58.64x2.67x25.57x0.07% 101B
13.79x1.15x6.32x4.24% 80.3B
34.96x4.4x23.9x0.19% 59.54B
26.83x2.07x20.36x1.13% 58.47B
54.46x4.65x29.24x1.52% 47.82B
31.55x0.77x12.82x1.96% 39.35B
24.94x1.71x15.74x0.19% 36.03B
25.6x0.52x8.23x2.31% 34.92B
4.43x0.29x5.47x6.31% 27.68B
Average 27.99x 2.03x 16.40x 1.99% 48.63B
Weighted average by Cap. 33.82x 2.24x 17.75x 1.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 600502 Stock
  4. Valuation Anhui Construction Engineering Group Co., Ltd.