Company Valuation: China Communications Construction Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 116,054 109,222 103,981 146,733 117,703 86,494 - -
Change - -5.89% -4.8% 41.12% -19.78% -26.51% - -
Enterprise Value (EV) 1 448,387 466,342 505,403 598,082 665,355 484,127 509,101 535,347
Change - 4% 8.38% 18.34% 11.25% -27.24% 5.16% 5.16%
P/E 3.32x 2.91x 2.18x 3.68x 5.33x 3.49x 3.34x 3.26x
PBR 0.21x - 0.17x 0.27x 0.24x 0.17x 0.16x 0.15x
PEG - 0.3x 0.1x -1.07x -0.1x 0.37x 0.72x 1.27x
Capitalization / Revenue 0.17x 0.15x 0.14x 0.19x 0.16x 0.11x 0.11x 0.11x
EV / Revenue 0.66x 0.65x 0.67x 0.78x 0.91x 0.63x 0.64x 0.66x
EV / EBITDA 9.61x 9.9x 9.72x 11.3x 16.7x 11.2x 10.8x 10.7x
EV / EBIT 13x 13.8x 13x 15.2x 24.7x 16.5x 16.6x 16.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2037 - 0.2925 0.3017 0.1949 0.1986 0.206 0.2236
Rate of return 5.9% - 9.26% 5.85% 4.25% 6.04% 6.26% 6.8%
EPS 2 1.04 1.14 1.45 1.4 0.86 0.9415 0.9852 1.01
Distribution rate 19.6% - 20.2% 21.6% 22.7% 21.1% 20.9% 22.1%
Net sales 1 682,599 717,473 755,646 768,243 731,109 766,064 791,318 817,147
EBITDA 1 46,680 47,126 52,008 52,706 39,752 43,388 47,097 50,046
EBIT 1 34,539 33,716 38,955 39,307 26,931 29,320 30,651 32,045
Net income 1 18,348 20,065 24,734 23,854 14,751 15,478 15,902 16,156
Net Debt 1 332,333 357,120 401,422 451,349 547,652 397,633 422,607 448,853
Reference price 2 3.454 3.317 3.159 5.159 4.583 3.290 3.290 3.290
Nbr of stocks (in thousands) 16,165,711 16,165,711 16,263,661 16,278,611 16,245,298 16,215,082 - -
Announcement Date 3/30/22 3/30/23 3/28/24 3/27/25 3/30/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.53x0.64x11.19x5.97% 13B
67.67x2.92x28.54x0.07% 98.11B
13.11x1.06x5.82x4.48% 70.88B
42.44x5.21x28.87x0.16% 64.35B
25.18x1.93x18.74x1.24% 53.89B
55.04x4.58x29.3x1.67% 45.49B
32.32x0.77x12.81x1.95% 38.33B
27.07x0.53x8.47x2.2% 34.58B
26.25x1.7x16.42x0.18% 34.18B
4.84x0.3x5.82x5.89% 28.67B
Average 29.74x 1.96x 16.60x 2.38% 48.15B
Weighted average by Cap. 36.17x 2.35x 18.84x 1.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 1800 Stock
  4. Valuation China Communications Construction Company Limited