Valuation China CSSC Holdings Limited

Stocks

End-of-day quote Shanghai S.E. 2026-10-16			5-day change	1st Jan Change
35.77 ^CNY	+0.90%		-7.19%	+7.55%

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	269,191	-	-
Change	-	-10.13%	32.14%	22.15%	55.63%	7.55%	-	-
Enterprise Value (EV) ¹	110,872	99,646	131,668	113,285	139,828	132,053	108,815	81,056
Change	-	-10.13%	32.14%	-13.96%	23.43%	-5.56%	-17.6%	-25.51%
P/E	496x	557x	44.6x	44.4x	26.8x	13.3x	9.91x	7.91x
PBR	-	2.17x	2.72x	3.16x	1.75x	1.64x	1.47x	1.31x
PEG	-	-27.9x	0x	2x	0.5x	0x	0.3x	0.3x
Capitalization / Revenue	-	1.67x	1.76x	2.05x	1.65x	1.45x	1.26x	1.12x
EV / Revenue	-	1.67x	1.76x	1.44x	0.92x	0.71x	0.51x	0.34x
EV / EBITDA	-	36.2x	24.5x	23.2x	9.2x	5.29x	3.28x	2x
EV / EBIT	-	242x	44x	28.3x	12.8x	6.09x	3.71x	2.21x
EV / FCF	-	-	-	-	-	10.9x	4.07x	2.34x
FCF Yield	-	-	-	-	-	9.19%	24.6%	42.7%
Dividend per Share ²	-	0.02	0.2	0.25	0.365	0.9539	1.284	1.495
Rate of return	-	0.09%	0.68%	0.7%	1.1%	2.67%	3.59%	4.18%
EPS ²	0.05	0.04	0.66	0.81	1.24	2.695	3.61	4.522
Distribution rate	-	50%	30.3%	30.9%	29.4%	35.4%	35.6%	33.1%
Net sales ¹	-	59,558	74,839	78,584	151,978	185,836	214,178	241,255
EBITDA ¹	-	2,751	5,384	4,889	15,201	24,960	33,169	40,468
EBIT ¹	-	412	2,994	4,004	10,898	21,697	29,354	36,612
Net income ¹	213.8	171.9	2,957	3,614	7,848	20,290	27,452	34,035
Net Debt ¹	-	-	-	-47,543	-110,474	-137,138	-160,376	-188,136
Reference price ²	24.79	22.28	29.44	35.96	33.26	35.77	35.77	35.77
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	13.27x	0.71x	5.29x	2.67%	40.23B
GUANGDONG SONGFA CERAMICS CO.,LTD.	21.87x	3.41x	13.64x	-	29.14B
HD HYUNDAI HEAVY INDUSTRIES CO., LTD.	11.77x	1.32x	7.46x	2.95%	27.67B
HANWHA OCEAN CO., LTD.	10.02x	1.52x	9.62x	0%	14.94B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	5x	0.27x	1.38x	7.54%	14.06B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	16.96x	1.17x	9.07x	0.43%	11.79B
HD HYUNDAI MARINE SOLUTION CO.,LTD.	27.66x	3.73x	20.37x	2.3%	7.11B
SEATRIUM LIMITED	11.62x	0.63x	6.13x	2.73%	4.89B
FINCANTIERI S.P.A.	25.3x	0.68x	8.77x	-.--%	5.03B
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED	10.95x	-	-	-	4.51B
Average	15.44x	1.49x	9.08x	2.33%	15.94B
Weighted average by Cap.	14.73x	1.54x	8.43x	2.62%