Valuation China State Construction International Holdings Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 13:41:47 2026-07-23 EDT			5-day change	1st Jan Change
0.9001 ^USD	-9.99%		-18.91%	-22.41%

07-21	Geohan Unit Bags MYR41 Million Persiaran KLCC Project Works Deal	MT
07-20	China State Construction Engineering's Controlling Shareholder to Boot Ownership	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,815	44,180	45,490	61,761	48,121	43,261	-	-
Change	-	-9.49%	2.96%	35.77%	-22.09%	-10.1%	-	-
Enterprise Value (EV) ¹	97,432	44,180	97,179	118,586	110,080	100,032	102,977	109,565
Change	-	-54.66%	119.96%	22.03%	-7.17%	-9.13%	2.94%	6.4%
P/E	7.18x	5.55x	4.96x	6.59x	4.9x	4.25x	3.92x	3.97x
PBR	0.87x	0.76x	0.61x	0.81x	0.53x	0.49x	0.45x	0.42x
PEG	-	0.3x	0.3x	3x	-39.97x	1.18x	0.45x	-3.01x
Capitalization / Revenue	0.63x	0.43x	0.4x	0.54x	0.42x	0.36x	0.34x	0.34x
EV / Revenue	1.26x	0.43x	0.85x	1.03x	0.97x	0.84x	0.8x	0.85x
EV / EBITDA	9.61x	3.6x	6.67x	7.42x	6.84x	5.89x	5.71x	5.91x
EV / EBIT	10x	3.81x	7.09x	7.89x	7.29x	6.33x	6.11x	6.56x
EV / FCF	-78.7x	-293x	-467x	126x	-	15.7x	17.3x	12.7x
FCF Yield	-1.27%	-0.34%	-0.21%	0.79%	-	6.39%	5.79%	7.9%
Dividend per Share ²	0.405	0.48	0.56	0.615	0.625	0.7247	0.7278	0.781
Rate of return	4.18%	5.47%	6.2%	5.02%	6.86%	8.85%	8.89%	9.54%
EPS ²	1.349	1.58	1.82	1.86	1.858	1.925	2.092	2.064
Distribution rate	30%	30.4%	30.8%	33.1%	33.6%	37.6%	34.8%	37.8%
Net sales ¹	77,310	101,975	113,734	115,107	113,784	119,208	127,956	128,681
EBITDA ¹	10,136	12,271	14,570	15,982	16,096	16,990	18,050	18,524
EBIT ¹	9,704	11,584	13,716	15,025	15,100	15,808	16,854	16,709
Net income ¹	6,801	7,957	9,164	9,361	9,729	10,258	11,049	10,847
Net Debt ¹	48,618	-	51,689	56,825	61,959	56,771	59,716	66,303
Reference price ²	9.690	8.770	9.030	12.260	9.110	8.190	8.190	8.190
Nbr of stocks (in thousands)	5,037,617	5,037,617	5,037,617	5,037,617	5,282,217	5,282,217	-	-
Announcement Date	3/25/22	3/21/23	3/21/24	3/21/25	3/26/26	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QUANTA SERVICES, INC.	67.67x	2.92x	28.54x	0.07%	98.11B
VINCI	13.11x	1.06x	5.82x	4.48%	70.88B
COMFORT SYSTEMS USA, INC.	42.44x	5.21x	28.87x	0.16%	64.35B
LARSEN & TOUBRO LIMITED	25.18x	1.93x	18.74x	1.24%	53.89B
FERROVIAL N.V.	55.04x	4.58x	29.3x	1.67%	45.49B
HOCHTIEF AG	32.32x	0.77x	12.81x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.58B
EMCOR GROUP, INC.	26.25x	1.7x	16.42x	0.18%	34.18B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.67B
Average	32.66x	2.11x	17.20x	1.98%	52.05B
Weighted average by Cap.	37.08x	2.40x	19.05x	1.71%