Company Valuation: China Railway Construction Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 98,352 97,497 96,266 116,665 98,249 77,373 - -
Change - -0.87% -1.26% 21.19% -15.78% -21.25% - -
Enterprise Value (EV) 200,871 197,480 262,269 116,665 538,024 77,373 77,373 77,373
Change - -1.69% 32.81% -55.52% 361.17% -85.62% 0% 0%
P/E 4.88x 4.39x 4.4x 6.28x 6.5x 4.64x 4.63x 4.51x
PBR 0.39x 0.46x 0.33x 0.38x 0.31x 0.23x 0.23x 0.22x
PEG - 0.44x -2.58x -0.4x -0.3x 0.4x 12.35x 1.74x
Capitalization / Revenue 0.1x 0.09x 0.08x 0.11x 0.1x 0.07x 0.07x 0.07x
EV / Revenue 0x 0x 0x 0x 0x 0.07x 0.07x 0.07x
EV / EBITDA 0x 0x 0x 0x 0x 1.33x 1.26x 1.2x
EV / EBIT 0x 0x 0x 0x 0x 2.74x 2.71x 2.63x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.246 0.28 0.35 0.3 0.3 0.3091 0.3103 0.3083
Rate of return 3.15% 3.62% 4.6% 3.27% 3.91% 5.08% 5.1% 5.07%
EPS 2 1.6 1.76 1.73 1.46 1.18 1.309 1.314 1.348
Distribution rate 15.4% 15.9% 20.2% 20.5% 25.4% 23.6% 23.6% 22.9%
Net sales 1 1,020,010 1,096,313 1,137,993 1,067,171 1,029,784 1,032,216 1,043,497 1,059,709
EBITDA 1 51,230 55,779 75,649 74,324 72,961 58,321 61,574 64,712
EBIT 1 34,814 37,402 38,594 32,283 26,779 28,230 28,510 29,467
Net income 1 24,691 26,642 26,097 22,215 18,363 17,404 17,488 18,211
Net Debt 102,519 99,983 166,003 - 439,775 - - -
Reference price 2 7.800 7.730 7.610 9.170 7.670 6.080 6.080 6.080
Nbr of stocks (in thousands) 13,579,542 13,579,542 13,579,542 13,579,542 13,579,542 13,579,542 - -
Announcement Date 3/30/22 3/30/23 3/28/24 3/28/25 3/30/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
48.31x2.37x22.88x0.07% 93.53B
12.06x1.03x5.68x4.83% 67.2B
25.68x1.96x19.84x1.15% 55.9B
24.28x2.96x16.44x0.27% 43.05B
52.83x4.13x25.9x1.78% 40.82B
25.86x0.64x10.58x2.41% 31.4B
19.94x1.38x12.33x0.23% 29.75B
5.36x0.34x6.7x5.25% 28.87B
21.6x0.4x6.43x2.82% 26.92B
Average 26.21x 1.69x 14.09x 2.09% 46.38B
Weighted average by Cap. 29.00x 1.86x 15.48x 1.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Railway Construction Corporation Limited

Historical PBR trend

Valuation ratios - PBR - China Railway Construction Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Railway Construction Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Railway Construction Corporation Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - China Railway Construction Corporation Limited
  1. Stock Market
  2. Stocks
  3. 601186 Stock
  4. 1186 Stock
  5. Valuation China Railway Construction Corporation Limited