|
End-of-day quote
Shanghai S.E.
2026-08-21
|
5-day change | 1st Jan Change | ||
| 33.68 CNY | +2.09% |
|
+0.78% | +1.26% |
| 07-13 | CSSC Forecasts Up to 273% Jump in H1 Profit | MT |
| 06-11 | Hudong-Zhonghua Starts Work on Ultra-Large LNG Carrier | MT |
Company Valuation: China CSSC Holdings Limited
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 | 253,463 | - | - |
| Change | - | -10.13% | 32.14% | 22.15% | 55.63% | 1.26% | - | - |
| Enterprise Value (EV) 1 | 110,872 | 99,646 | 131,668 | 113,285 | 139,828 | 116,418 | 97,148 | 68,418 |
| Change | - | -10.13% | 32.14% | -13.96% | 23.43% | -16.74% | -16.55% | -29.57% |
| P/E | 496x | 557x | 44.6x | 44.4x | 26.8x | 13.4x | 9.93x | 8.06x |
| PBR | - | 2.17x | 2.72x | 3.16x | 1.75x | 1.54x | 1.39x | 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 | 1.19x | 1.05x |
| EV / Revenue | - | 1.67x | 1.76x | 1.44x | 0.92x | 0.63x | 0.46x | 0.28x |
| EV / EBITDA | - | 36.2x | 24.5x | 23.2x | 9.2x | 4.87x | 3.12x | 1.79x |
| EV / EBIT | - | 242x | 44x | 28.3x | 12.8x | 5.85x | 3.57x | 2.02x |
| EV / FCF | - | - | - | - | - | 7.52x | 4.47x | 2.46x |
| FCF Yield | - | - | - | - | - | 13.3% | 22.4% | 40.6% |
| 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% | 2.65% | 3.34% | 3.96% |
| 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 | 33.68 | 33.68 | 33.68 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.37x | 0.63x | 4.87x | 2.65% | 37.7B | |
| 22.76x | 3.91x | 17.67x | - | 27.7B | |
| 12.89x | 1.88x | 11.89x | 0% | 18.61B | |
| 6.82x | 0.45x | 2.37x | 5.62% | 17.78B | |
| 8.94x | 2.21x | 6.24x | 5.37% | 14.75B | |
| 18.05x | 1.31x | 10.02x | 0.54% | 12.45B | |
| 43.01x | 1.57x | 15.14x | 0.85% | 6.79B | |
| 13.51x | 0.73x | 7.04x | 2.58% | 5.73B | |
| 25.68x | 0.68x | 8.74x | -.--% | 5.21B | |
| 63.12x | 6.97x | 48.38x | 0.7% | 4.07B | |
| Average | 22.81x | 2.03x | 13.24x | 2.03% | 15.08B | |
| Weighted average by Cap. | 17.33x | 1.80x | 10.21x | 2.51% |
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
- Stock Market
- Stocks
- 600150 Stock
- Valuation China CSSC Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
