Valuation Binhai Investment Company Limited

Stocks

Delayed Hong Kong S.E. 02:28:02 2026-09-08 EDT			5-day change	1st Jan Change
1.120 ^HKD	0.00%		+3.70%	-5.08%

08-24	Binhai Investment Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-10	Binhai Investment Unit to Develop 3.51MW Rooftop Solar Projects	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	713.2	946.9	940.9	1,948	1,583	1,619
Change	-	32.77%	-0.63%	107.07%	-18.74%	2.25%
Enterprise Value (EV) ¹	2,504	3,387	4,023	4,928	4,538	4,368
Change	-	35.26%	18.78%	22.48%	-7.91%	-3.74%
P/E	4.1x	5.36x	6.54x	7.62x	7.88x	7.87x
PBR	1.01x	1.1x	1.07x	0.96x	0.76x	0.78x
PEG	-	3.11x	-0.4x	-0.4x	-0.3x	2.82x
Capitalization / Revenue	0.2x	0.2x	0.15x	0.3x	0.26x	0.29x
EV / Revenue	0.69x	0.7x	0.66x	0.77x	0.73x	0.78x
EV / EBITDA	4.97x	4.65x	5.77x	6.86x	7.42x	9.06x
EV / EBIT	7.23x	6.12x	7.81x	9.54x	11x	15.5x
EV / FCF	-15.3x	-7.28x	-6.82x	196x	-125x	36.1x
FCF Yield	-6.55%	-13.7%	-14.7%	0.51%	-0.8%	2.77%
Dividend per Share ²	0.079	0.09	0.1	0.076	0.076	0.0769
Rate of return	6.64%	5.7%	6.37%	5.28%	6.61%	6.52%
EPS ²	0.29	0.295	0.24	0.189	0.1459	0.15
Distribution rate	27.2%	30.5%	41.7%	40.2%	52.1%	51.3%
Net sales ¹	3,654	4,843	6,103	6,407	6,198	5,606
EBITDA ¹	503.6	728.2	697.5	718	611.6	482.2
EBIT ¹	346.2	553.8	514.8	516.3	411	282.4
Net income ¹	354.9	399.7	325.8	256.6	199.8	206.1
Net Debt ¹	1,791	2,440	3,082	2,979	2,954	2,749
Reference price ²	1.190	1.580	1.570	1.440	1.150	1.180
Nbr of stocks (in thousands)	599,300	599,300	599,300	1,352,993	1,376,733	1,371,935
Announcement Date	4/1/21	3/31/22	4/12/23	4/12/24	4/7/25	4/9/26

¹HKD in Million²HKD

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.($)
BINHAI INVESTMENT COMPANY LIMITED	-	-	-	-	195M
EXXONMOBIL HOLDINGS CORPORATION	13.93x	1.66x	7.1x	2.6%	656B
RELIANCE INDUSTRIES LTD	20.41x	1.67x	9.79x	0.45%	187B
BP PLC	7.48x	0.59x	2.7x	4.61%	114B
MARATHON PETROLEUM CORPORATION	7.59x	0.81x	5.4x	1.05%	109B
VALERO ENERGY CORPORATION	9.05x	0.73x	5.61x	1.31%	107B
PHILLIPS 66	9.68x	0.69x	7.04x	1.99%	102B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.27x	0.38x	5.93x	6.27%	91.94B
SUNCOR ENERGY INC.	9.38x	1.83x	4.69x	2.6%	78.89B
IMPERIAL OIL LIMITED	11.83x	1.42x	7.81x	1.92%	62.33B
Average	11.18x	1.09x	6.23x	2.53%	150.85B
Weighted average by Cap.	12.67x	1.31x	6.70x	2.44%