Financials C&D Holsin Engineering Consulting Co., Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 18:00:00 2024-05-15 EDT			5-day change	1st Jan Change
10.34 ^CNY	+0.78%		+1.87%	-8.98%

04-25	C&D Holsin Engineering Consulting Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
03-19	C&D Holsin Engineering Consulting Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2022	2023	2024	2025	2026
Capitalization ¹	2,146	2,961	2,695	-	-
Enterprise Value (EV) ¹	2,146	2,961	2,695	2,695	2,695
P/E ratio	37.8 x	44.9 x	32.3 x	24.6 x	21.1 x
Yield	-	0.7%	-	-	-
Capitalization / Revenue	-	0.75 x	0.48 x	0.43 x	0.27 x
EV / Revenue	-	0.75 x	0.48 x	0.43 x	0.27 x
EV / EBITDA	-	24 x	12 x	11.2 x	9.08 x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Price to Book	-	2.98 x	2.56 x	2.33 x	2.21 x
Nbr of stocks (in thousands)	260,673	260,673	260,673	-	-
Reference price ²	8.231	11.36	10.34	10.34	10.34
Announcement Date	23-03-24	24-03-19	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net sales ¹	-	3,946	5,611	6,307	9,963
EBITDA ¹	-	123.3	224.5	241.4	296.8
EBIT ¹	-	98.95	126.9	153.2	189.1
Operating Margin	-	2.51%	2.26%	2.43%	1.9%
Earnings before Tax (EBT) ¹	-	97.13	125	151.3	187.3
Net income ¹	56.7	65.92	84.64	110	126.9
Net margin	-	1.67%	1.51%	1.74%	1.27%
EPS ²	0.2175	0.2529	0.3200	0.4200	0.4900
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share ²	-	0.0800	-	-	-
Announcement Date	23-03-24	24-03-19	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	6.78%	8.05%	9.54%	10.4%
ROA (Net income/ Total Assets)	-	-	2.7%	2.8%	-
Assets ¹	-	-	3,135	3,930	-
Book Value Per Share ²	-	3.810	4.040	4.440	4.670
Cash Flow per Share ²	-	1.710	1.170	1.080	1.080
Capex ¹	-	-	24.2	27.8	35.5
Capex / Sales	-	-	0.43%	0.44%	0.36%
Announcement Date	23-03-24	24-03-19	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

10.34 CNY

Average target price

13.34 CNY

Spread / Average Target

+29.01%

	1st Jan change	Capi.
C&D HOLSIN ENGINEERING CONSULTING CO., LTD	-8.98%	370M
VINCI	+2.02%	72.3B
LARSEN & TOUBRO LIMITED	-1.92%	56.18B
QUANTA SERVICES, INC.	+23.17%	39.64B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	+17.67%	31.81B
FERROVIAL SE	+11.21%	29.77B
CHINA RAILWAY GROUP LIMITED	+18.49%	21.26B
WSP GLOBAL INC.	+10.92%	19.95B
EMCOR GROUP, INC.	+75.12%	18.12B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED	+39.08%	17.58B