Valuation China CSSC Holdings Limited

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-28			5-day change	1st Jan Change
33.49 ^CNY	-0.12%		+1.45%	+0.69%

07-13	CSSC Forecasts Up to 273% Jump in H1 Profit	MT
06-11	Hudong-Zhonghua Starts Work on Ultra-Large LNG Carrier	MT

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	252,033	-	-
Change	-	-10.13%	32.14%	22.15%	55.63%	0.69%	-	-
Enterprise Value (EV) ¹	110,872	99,646	131,668	113,285	139,828	114,989	95,718	66,988
Change	-	-10.13%	32.14%	-13.96%	23.43%	-17.76%	-16.76%	-30.02%
P/E	496x	557x	44.6x	44.4x	26.8x	13.3x	9.87x	8.02x
PBR	-	2.17x	2.72x	3.16x	1.75x	1.53x	1.38x	1.24x
PEG	-	-27.9x	0x	2x	0.5x	0x	0.3x	0.3x
Capitalization / Revenue	-	1.67x	1.76x	2.05x	1.65x	1.36x	1.18x	1.05x
EV / Revenue	-	1.67x	1.76x	1.44x	0.92x	0.62x	0.45x	0.28x
EV / EBITDA	-	36.2x	24.5x	23.2x	9.2x	4.81x	3.08x	1.75x
EV / EBIT	-	242x	44x	28.3x	12.8x	5.78x	3.52x	1.98x
EV / FCF	-	-	-	-	-	7.43x	4.4x	2.41x
FCF Yield	-	-	-	-	-	13.5%	22.7%	41.5%
Dividend per Share ²	-	0.02	0.2	0.25	0.365	0.8933	1.124	1.333
Rate of return	-	0.09%	0.68%	0.7%	1.1%	2.67%	3.36%	3.98%
EPS ²	0.05	0.04	0.66	0.81	1.24	2.519	3.393	4.177
Distribution rate	-	50%	30.3%	30.9%	29.4%	35.5%	33.1%	31.9%
Net sales ¹	-	59,558	74,839	78,584	151,978	185,807	212,707	240,853
EBITDA ¹	-	2,751	5,384	4,889	15,201	23,904	31,125	38,215
EBIT ¹	-	412	2,994	4,004	10,898	19,891	27,176	33,841
Net income ¹	213.8	171.9	2,957	3,614	7,848	19,103	25,720	32,913
Net Debt ¹	-	-	-	-47,543	-110,474	-137,045	-156,315	-185,045
Reference price ²	24.79	22.28	29.44	35.96	33.26	33.49	33.49	33.49
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	13.31x	0.62x	4.82x	2.66%	37.26B
GUANGDONG SONGFA CERAMICS CO.,LTD.	18.94x	3.13x	14.16x	-	21.8B
HANWHA OCEAN CO., LTD.	14.84x	2.15x	13.32x	0%	18.53B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	7.83x	0.55x	2.94x	4.33%	18.23B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	19.83x	1.47x	11.31x	0.4%	13.18B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	8.42x	1.82x	5.39x	5.81%	12.1B
SEATRIUM LIMITED	15.46x	0.84x	8.52x	1.88%	6.09B
TKMS AG & CO KGAA	42.06x	1.54x	14.96x	0.93%	6B
FINCANTIERI S.P.A.	31.39x	0.67x	8.81x	0.19%	5.23B
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED	9.17x	-	-	-	4.03B
Average	18.13x	1.42x	9.36x	2.03%	14.24B
Weighted average by Cap.	15.71x	1.45x	8.60x	2.33%