Valuation China State Construction International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:36 2026-07-10 EDT			5-day change	1st Jan Change
7.350 ^HKD	+0.82%		+1.80%	-19.32%

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	38,824	-	-
Change	-	-9.49%	2.96%	35.77%	-22.09%	-19.32%	-	-
Enterprise Value (EV) ¹	97,432	44,180	97,179	118,586	110,080	95,595	98,540	105,127
Change	-	-54.66%	119.96%	22.03%	-7.17%	-13.16%	3.08%	6.69%
P/E	7.18x	5.55x	4.96x	6.59x	4.9x	3.82x	3.51x	3.56x
PBR	0.87x	0.76x	0.61x	0.81x	0.53x	0.44x	0.41x	0.38x
PEG	-	0.3x	0.3x	3x	-39.97x	1.06x	0.4x	-2.7x
Capitalization / Revenue	0.63x	0.43x	0.4x	0.54x	0.42x	0.33x	0.3x	0.3x
EV / Revenue	1.26x	0.43x	0.85x	1.03x	0.97x	0.8x	0.77x	0.82x
EV / EBITDA	9.61x	3.6x	6.67x	7.42x	6.84x	5.63x	5.46x	5.68x
EV / EBIT	10x	3.81x	7.09x	7.89x	7.29x	6.05x	5.85x	6.29x
EV / FCF	-78.7x	-293x	-467x	126x	-	15x	16.5x	12.1x
FCF Yield	-1.27%	-0.34%	-0.21%	0.79%	-	6.68%	6.05%	8.24%
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%	9.86%	9.9%	10.6%
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	7.350	7.350	7.350
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.($)
CHINA STATE CONSTRUCTION INTERNATIONAL HOLDINGS LIMITED	3.82x	0.8x	5.63x	9.86%	4.95B
QUANTA SERVICES, INC.	68.18x	2.94x	28.76x	0.07%	98.82B
VINCI	13.19x	1.07x	5.86x	4.46%	72.11B
COMFORT SYSTEMS USA, INC.	40.7x	4.99x	27.66x	0.17%	61.72B
LARSEN & TOUBRO LIMITED	26.14x	1.99x	19.33x	1.19%	56.93B
FERROVIAL N.V.	56.3x	4.68x	29.95x	1.61%	46.79B
HOCHTIEF AG	33.26x	0.78x	13.22x	1.91%	39.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.67x	0.55x	8.86x	2.1%	36.38B
EMCOR GROUP, INC.	26.77x	1.73x	16.73x	0.18%	34.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.71x	0.3x	6.27x	6.03%	27.97B
Average	30.17x	1.98x	16.23x	2.76%	47.96B
Weighted average by Cap.	37.01x	2.36x	18.97x	1.79%