Valuation China State Construction International Holdings Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 10:51:36 2026-06-15 EDT			5-day change	1st Jan Change
1.110 ^USD	+4.72%		-.--%	-4.31%

06-23	China State Construction Development, China Overseas Land & Investment Enter Property Leasing Contract	MT
06-08	China State Construction International Redeems Outstanding Securities Under $500 Million Issue	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	37,398	-	-
Change	-	-9.49%	2.96%	35.77%	-22.09%	-22.28%	-	-
Enterprise Value (EV) ¹	97,432	44,180	97,179	118,586	110,080	94,169	97,114	103,701
Change	-	-54.66%	119.96%	22.03%	-7.17%	-14.45%	3.13%	6.78%
P/E	7.18x	5.55x	4.96x	6.59x	4.9x	3.68x	3.38x	3.43x
PBR	0.87x	0.76x	0.61x	0.81x	0.53x	0.42x	0.39x	0.36x
PEG	-	0.3x	0.3x	3x	-39.97x	1.02x	0.39x	-2.6x
Capitalization / Revenue	0.63x	0.43x	0.4x	0.54x	0.42x	0.31x	0.29x	0.29x
EV / Revenue	1.26x	0.43x	0.85x	1.03x	0.97x	0.79x	0.76x	0.81x
EV / EBITDA	9.61x	3.6x	6.67x	7.42x	6.84x	5.54x	5.38x	5.6x
EV / EBIT	10x	3.81x	7.09x	7.89x	7.29x	5.96x	5.76x	6.21x
EV / FCF	-78.7x	-293x	-467x	126x	-	14.7x	16.3x	12x
FCF Yield	-1.27%	-0.34%	-0.21%	0.79%	-	6.78%	6.14%	8.35%
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%	10.2%	10.3%	11%
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	7.080	7.080	7.080
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
QUANTA SERVICES, INC.	69.02x	2.98x	29.09x	0.07%	100B
VINCI	14x	1.12x	6.13x	4.19%	76.97B
COMFORT SYSTEMS USA, INC.	40.36x	5.01x	27.82x	0.17%	61.2B
LARSEN & TOUBRO LIMITED	26.9x	2.04x	19.8x	1.16%	58.67B
FERROVIAL N.V.	58.87x	4.87x	31.27x	1.47%	49.27B
HOCHTIEF AG	35.58x	0.84x	14.15x	1.79%	41.93B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.63x	0.57x	9.03x	2.05%	37.3B
EMCOR GROUP, INC.	26.53x	1.72x	16.57x	0.18%	34.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.55x	0.29x	6.21x	6.24%	27.01B
Average	33.94x	2.16x	17.79x	1.92%	54.12B
Weighted average by Cap.	38.15x	2.41x	19.43x	1.66%