Valuation Anhui Expressway Company Limited

Stocks

End-of-day quote Shanghai S.E. 2026-10-23			5-day change	1st Jan Change
17.22 ^CNY	-1.15%		-1.82%	+16.19%

10-09	Anhui Expressway Company Limited Announces Appointment of Pan Ping as A New Independent Non-Executive Director, Effective October 9, 2026	CI
09-30	Anhui Expressway Leases Operating Rights of Three Service Areas	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,783	11,264	16,291	25,539	23,657	27,507	-	-
Change	-	4.46%	44.63%	56.77%	-7.37%	16.28%	-	-
Enterprise Value (EV) ¹	11,485	13,230	18,855	28,934	34,730	36,687	36,866	27,507
Change	-	15.19%	42.51%	53.45%	20.03%	5.63%	0.49%	-25.39%
P/E	7.76x	8.39x	11x	17.5x	13.3x	13.9x	14.6x	15.1x
PBR	1.03x	1.02x	1.44x	2.2x	1.98x	2.01x	1.91x	1.95x
PEG	-	-1.84x	0.7x	31.84x	1.2x	1.2x	-2.79x	-4.93x
Capitalization / Revenue	2.68x	2.16x	2.46x	3.6x	3.52x	3.9x	3.48x	3.6x
EV / Revenue	2.85x	2.54x	2.84x	4.08x	5.17x	5.2x	4.67x	3.6x
EV / EBITDA	3.5x	4.56x	5.56x	9.39x	8.75x	8.02x	8.23x	6.36x
EV / EBIT	4.84x	6.7x	8.29x	13x	12x	11.5x	11.9x	9.39x
EV / FCF	-	-	-	-	-	135x	-47x	-38.5x
FCF Yield	-	-	-	-	-	0.74%	-2.13%	-2.6%
Dividend per Share ²	0.55	0.55	0.601	0.604	0.66	0.7533	0.7463	-
Rate of return	7.77%	7.52%	5.45%	3.42%	4.45%	4.37%	4.33%	-
EPS ²	0.9129	0.8712	1.001	1.006	1.115	1.241	1.176	1.14
Distribution rate	60.2%	63.1%	60.1%	60%	59.2%	60.7%	63.5%	-
Net sales ¹	4,029	5,206	6,631	7,092	6,722	7,058	7,897	7,644
EBITDA ¹	3,281	2,900	3,393	3,081	3,971	4,576	4,477	4,328
EBIT ¹	2,371	1,976	2,274	2,221	2,904	3,193	3,109	2,928
Net income ¹	1,512	1,445	1,660	1,669	1,877	2,087	1,965	1,949
Net Debt ¹	702.7	1,967	2,564	3,395	11,074	9,180	9,359	-
Reference price ²	7.08	7.31	11.02	17.65	14.82	17.22	17.22	17.22
Nbr of stocks (in thousands)	1,658,610	1,658,610	1,658,610	1,658,610	1,708,592	1,708,592	-	-
Announcement Date	3/28/22	3/30/23	3/28/24	3/30/25	3/27/26	-	-	-

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.($)
ANHUI EXPRESSWAY COMPANY LIMITED	14.04x	5.24x	8.08x	4.32%	4.16B
BEIJING-SHANGHAI HIGH-SPEED RAILWAY CO., LTD.	17.87x	6.08x	10.63x	3.04%	37.82B
TRANSURBAN GROUP	90x	17.09x	25.95x	5.12%	30.67B
GETLINK SE	34.23x	8.2x	16.16x	4.39%	11.88B
CHINA MERCHANTS EXPRESSWAY NETWORK & TECHNOLOGY HOLDINGS CO.,LTD.	14.15x	6.26x	8.67x	4.04%	10.5B
SALIK COMPANY	25.83x	14.25x	20.9x	3.9%	10.49B
JIANGSU EXPRESSWAY COMPANY LIMITED	10x	4.61x	10.38x	5.18%	9.42B
MOTIVA INFRAESTRUTURA DE MOBILIDADE S.A.	14.71x	4.67x	7.01x	2.75%	7.98B
SHANDONG HI-SPEED COMPANY LIMITED	17.48x	-	-	3.9%	7.81B
PROMOTORA Y OPERADORA DE INFRAESTRUCTURA, S. A. B. DE C. V.	14.76x	4.52x	7.7x	2.48%	6.75B
Average	25.31x	7.88x	12.83x	3.91%	13.75B
Weighted average by Cap.	34.69x	9.25x	14.96x	3.95%