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 77,390 - -
Change - -0.87% -1.26% 21.19% -15.78% -21.23% - -
Enterprise Value (EV) 200,871 197,480 262,269 116,665 538,024 77,390 77,390 77,390
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 4.63x 4.61x 4.49x
PBR 0.39x 0.46x 0.33x 0.38x 0.31x 0.23x 0.22x 0.22x
PEG - 0.44x -2.58x -0.4x -0.3x 0.4x 12.29x 1.73x
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% 5.1% 5.12% 5.09%
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 6.060 6.060 6.060
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
4.6x - - 5.13% 11.48B
60.49x2.78x26.56x0.06% 105B
11.89x1.03x5.62x4.92% 66.98B
35.85x4.52x24.53x0.19% 61.18B
24.95x1.93x19x1.18% 52.6B
46.83x3.79x23.97x2.07% 36.34B
23.95x1.64x15.09x0.19% 34.61B
27.64x0.69x11.34x2.25% 33.7B
22.07x0.41x6.56x2.8% 27.67B
5.01x0.31x5.98x5.63% 26.75B
Average 26.33x 1.90x 15.41x 2.44% 45.67B
Weighted average by Cap. 32.71x 2.20x 17.51x 1.87%

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. Valuation China Railway Construction Corporation Limited