Valuation Baoye Group Company Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:09 2026-10-23 EDT			5-day change	1st Jan Change
2.680 ^HKD	+0.56%		-1.11%	-32.32%

08-28	Baoye Group Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-14	Baoye Group Company Limited Provides Unaudited Consolidated Earnings Guidance for the Six Months Ended 30 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,800	1,790	1,653	2,241	2,113	1,853
Change	-	-0.6%	-7.66%	35.59%	-5.67%	-12.34%
Enterprise Value (EV) ¹	-569.6	-1,684	-2,990	-3,482	-2,499	-2,302
Change	-	-195.59%	-77.62%	-16.46%	28.25%	7.89%
P/E	2.27x	2.27x	2.63x	2.55x	5.16x	6.4x
PBR	0.18x	0.16x	0.16x	0.18x	0.16x	0.14x
PEG	-	-4.4x	-0.35x	0.1x	-0.1x	-0.2x
Capitalization / Revenue	0.07x	0.07x	0.07x	0.08x	0.09x	0.09x
EV / Revenue	-0.02x	-0.06x	-0.12x	-0.13x	-0.11x	-0.12x
EV / EBITDA	-0.4x	-1.23x	-2.63x	-2.1x	-2.43x	-2.46x
EV / EBIT	-0.46x	-1.49x	-3.5x	-2.55x	-3.31x	-4.14x
EV / FCF	-0.37x	-2.71x	-2.84x	-2.76x	1.99x	4.75x
FCF Yield	-268%	-36.9%	-35.2%	-36.3%	50.2%	21%
Dividend per Share ²	-	-	-	-	0.12	0.085
Rate of return	-	-	-	-	2.96%	2.39%
EPS ²	1.411	1.404	1.299	1.69	0.7873	0.5563
Distribution rate	-	-	-	-	15.2%	15.3%
Net sales ¹	25,275	26,782	24,425	26,479	22,339	19,947
EBITDA ¹	1,438	1,366	1,136	1,655	1,030	936.5
EBIT ¹	1,226	1,127	855.3	1,366	755.8	556.2
Net income ¹	794.1	788.5	704.8	889.3	409.9	289.6
Net Debt ¹	-2,370	-3,473	-4,643	-5,723	-4,612	-4,154
Reference price ²	3.200	3.194	3.414	4.303	4.059	3.559
Nbr of stocks (in thousands)	562,664	560,400	483,982	520,756	520,628	520,628
Announcement Date	4/23/21	4/27/22	4/28/23	4/26/24	4/30/25	4/24/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BAOYE GROUP COMPANY LIMITED	-	-	-	-	178M
QUANTA SERVICES, INC.	47.16x	2.2x	20.94x	0.08%	82.15B
VINCI	11.77x	1.02x	5.59x	4.98%	66.06B
LARSEN & TOUBRO LIMITED	24.54x	1.91x	18.83x	1.19%	52.82B
COMFORT SYSTEMS USA, INC.	23.87x	2.93x	15.88x	0.28%	40.55B
FERROVIAL N.V.	46.44x	3.75x	23.63x	2.09%	35.86B
HOCHTIEF AG	24.65x	0.61x	10.11x	2.52%	30.08B
EMCOR GROUP, INC.	19.4x	1.35x	12.61x	0.24%	28.57B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	27.88B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.18x	2.94%	26.07B
Average	24.87x	1.61x	13.38x	2.19%	39.02B
Weighted average by Cap.	27.09x	1.74x	14.32x	2.04%