Valuation China State Construction International Holdings Limited OTC Markets

Stocks

Delayed OTC Markets Other stock markets 15:38:19 2026-06-11 EDT			5-day change	1st Jan Change
1.060 ^USD	-13.11%		-13.11%	-8.62%

06-08	China State Construction International Redeems Outstanding Securities Under $500 Million Issue	MT
04-29	China Overseas Property Holdings Limited Enters into Leasing Agreement with Csc	CI

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	45,955	-	-
Change	-	-9.49%	2.96%	35.77%	-22.09%	-4.5%	-	-
Enterprise Value (EV) ¹	97,432	44,180	97,179	118,586	110,080	102,726	105,671	112,258
Change	-	-54.66%	119.96%	22.03%	-7.17%	-6.68%	2.87%	6.23%
P/E Ratio	7.18x	5.55x	4.96x	6.59x	4.9x	4.52x	4.16x	4.21x
PBR	0.87x	0.76x	0.61x	0.81x	0.53x	0.52x	0.48x	0.44x
PEG	-	0.3x	0.3x	3x	-39.97x	1.27x	0.48x	-3.64x
Capitalization / Revenue	0.63x	0.43x	0.4x	0.54x	0.42x	0.39x	0.36x	0.36x
EV / Revenue	1.26x	0.43x	0.85x	1.03x	0.97x	0.86x	0.83x	0.87x
EV / EBITDA	9.61x	3.6x	6.67x	7.42x	6.84x	6.04x	5.85x	6.05x
EV / EBIT	10x	3.81x	7.09x	7.89x	7.29x	6.5x	6.27x	6.73x
EV / FCF	-78.7x	-293x	-467x	126x	-	15.8x	17.5x	12.8x
FCF Yield	-1.27%	-0.34%	-0.21%	0.79%	-	6.32%	5.72%	7.79%
Dividend per Share ²	0.405	0.48	0.56	0.615	0.625	0.7242	0.7279	0.783
Rate of return	4.18%	5.47%	6.2%	5.02%	6.86%	8.32%	8.37%	9%
EPS ²	1.349	1.58	1.82	1.86	1.858	1.924	2.092	2.068
Distribution rate	30%	30.4%	30.8%	33.1%	33.6%	37.6%	34.8%	37.9%
Net sales ¹	77,310	101,975	113,734	115,107	113,784	119,131	127,874	128,527
EBITDA ¹	10,136	12,271	14,570	15,982	16,096	17,011	18,073	18,569
EBIT ¹	9,704	11,584	13,716	15,025	15,100	15,795	16,841	16,676
Net income ¹	6,801	7,957	9,164	9,361	9,729	10,252	11,052	10,867
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	8.700	8.700	8.700
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.	70.57x	3.04x	29.72x	0.06%	103B
VINCI	13.61x	1.13x	6.18x	4.31%	78.3B
COMFORT SYSTEMS USA, INC.	42.72x	5.31x	29.49x	0.16%	64.79B
LARSEN & TOUBRO LIMITED	25.55x	1.94x	18.83x	1.2%	55.45B
FERROVIAL N.V.	55.51x	4.67x	29.9x	1.52%	47.22B
HOCHTIEF AG	35.33x	0.83x	13.85x	1.79%	41.93B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.71x	0.6x	9.54x	2.02%	37.77B
EMCOR GROUP, INC.	27.79x	1.8x	17.4x	0.17%	36.06B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.86x	0.3x	6.33x	5.84%	28.91B
Average	33.96x	2.18x	17.92x	1.9%	54.77B
Weighted average by Cap.	38.24x	2.44x	19.57x	1.66%