Valuation China CSSC Holdings Limited

Stocks

End-of-day quote Shanghai S.E. 2026-09-24			5-day change	1st Jan Change
38.09 ^CNY	-1.30%		-3.50%	+14.52%

09-10	China CSSC Reports 25 Dead in Cargo Ship Fire at Qingdao Shipyard	MT
09-10	Cargo vessel fire at east China shipyard kills 25	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	110,872	99,646	131,668	160,829	250,302	286,651	-	-
Change	-	-10.13%	32.14%	22.15%	55.63%	14.52%	-	-
Enterprise Value (EV) ¹	110,872	99,646	131,668	113,285	139,828	150,357	129,377	100,144
Change	-	-10.13%	32.14%	-13.96%	23.43%	7.53%	-13.95%	-22.6%
P/E	496x	557x	44.6x	44.4x	26.8x	14.2x	10.8x	8.77x
PBR	-	2.17x	2.72x	3.16x	1.75x	1.74x	1.56x	1.4x
PEG	-	-27.9x	0x	2x	0.5x	0x	0.3x	0.4x
Capitalization / Revenue	-	1.67x	1.76x	2.05x	1.65x	1.52x	1.34x	1.18x
EV / Revenue	-	1.67x	1.76x	1.44x	0.92x	0.8x	0.6x	0.41x
EV / EBITDA	-	36.2x	24.5x	23.2x	9.2x	6.1x	3.98x	2.54x
EV / EBIT	-	242x	44x	28.3x	12.8x	7.36x	4.59x	2.89x
EV / FCF	-	-	-	-	-	13.1x	5.04x	3.07x
FCF Yield	-	-	-	-	-	7.63%	19.8%	32.5%
Dividend per Share ²	-	0.02	0.2	0.25	0.365	0.9273	1.253	1.453
Rate of return	-	0.09%	0.68%	0.7%	1.1%	2.43%	3.29%	3.82%
EPS ²	0.05	0.04	0.66	0.81	1.24	2.678	3.536	4.344
Distribution rate	-	50%	30.3%	30.9%	29.4%	34.6%	35.4%	33.5%
Net sales ¹	-	59,558	74,839	78,584	151,978	188,146	214,633	242,977
EBITDA ¹	-	2,751	5,384	4,889	15,201	24,645	32,517	39,358
EBIT ¹	-	412	2,994	4,004	10,898	20,419	28,165	34,640
Net income ¹	213.8	171.9	2,957	3,614	7,848	20,155	26,833	32,693
Net Debt ¹	-	-	-	-47,543	-110,474	-136,294	-157,274	-186,507
Reference price ²	24.79	22.28	29.44	35.96	33.26	38.09	38.09	38.09
Nbr of stocks (in thousands)	4,472,429	4,472,429	4,472,429	4,472,429	7,525,621	7,525,621	-	-
Announcement Date	4/28/22	4/27/23	4/26/24	4/29/25	4/29/26	-	-	-

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.($)
CHINA CSSC HOLDINGS LIMITED	14.22x	0.8x	6.1x	2.43%	42.68B
GUANGDONG SONGFA CERAMICS CO.,LTD.	24.05x	3.92x	16.58x	-	32.75B
HANWHA OCEAN CO., LTD.	12.15x	1.78x	11.02x	0%	17.81B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	6.38x	0.41x	2.13x	5.87%	17.17B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	18.37x	1.29x	9.9x	0.39%	12.63B
TKMS AG & CO KGAA	41.49x	1.43x	13.93x	0.93%	6.12B
SEATRIUM LIMITED	13.19x	0.71x	6.88x	2.41%	5.54B
FINCANTIERI S.P.A.	24.16x	0.65x	8.41x	-.--%	4.77B
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED	11.64x	-	-	-	4.62B
COCHIN SHIPYARD LIMITED	40.94x	5.77x	32.35x	0.79%	3.75B
Average	20.66x	1.86x	11.92x	1.6%	14.79B
Weighted average by Cap.	17.60x	1.78x	10.10x	2.1%