Valuation China State Construction International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:15 2026-07-03 EDT			5-day change	1st Jan Change
7.220 ^HKD	+1.98%		+2.85%	-20.75%

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	38,138	-	-
Change	-	-9.49%	2.96%	35.77%	-22.09%	-20.75%	-	-
Enterprise Value (EV) ¹	97,432	44,180	97,179	118,586	110,080	94,908	97,853	104,441
Change	-	-54.66%	119.96%	22.03%	-7.17%	-13.78%	3.1%	6.73%
P/E	7.18x	5.55x	4.96x	6.59x	4.9x	3.75x	3.45x	3.5x
PBR	0.87x	0.76x	0.61x	0.81x	0.53x	0.43x	0.4x	0.37x
PEG	-	0.3x	0.3x	3x	-39.97x	1.04x	0.4x	-2.66x
Capitalization / Revenue	0.63x	0.43x	0.4x	0.54x	0.42x	0.32x	0.3x	0.3x
EV / Revenue	1.26x	0.43x	0.85x	1.03x	0.97x	0.8x	0.76x	0.81x
EV / EBITDA	9.61x	3.6x	6.67x	7.42x	6.84x	5.59x	5.42x	5.64x
EV / EBIT	10x	3.81x	7.09x	7.89x	7.29x	6x	5.81x	6.25x
EV / FCF	-78.7x	-293x	-467x	126x	-	14.9x	16.4x	12.1x
FCF Yield	-1.27%	-0.34%	-0.21%	0.79%	-	6.73%	6.09%	8.29%
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%	10.1%	10.8%
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	7.220	7.220	7.220
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.($)
CHINA STATE CONSTRUCTION INTERNATIONAL HOLDINGS LIMITED	3.75x	0.8x	5.59x	10.04%	4.86B
QUANTA SERVICES, INC.	69.02x	2.98x	29.09x	0.07%	100B
VINCI	14.12x	1.12x	6.17x	4.15%	77.54B
COMFORT SYSTEMS USA, INC.	40.36x	5.01x	27.82x	0.17%	61.2B
LARSEN & TOUBRO LIMITED	26.67x	2.03x	19.67x	1.17%	58.18B
FERROVIAL N.V.	59.33x	4.91x	31.48x	1.46%	49.62B
HOCHTIEF AG	36.53x	0.86x	14.53x	1.74%	43.03B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.01x	0.58x	9.15x	2.02%	37.77B
EMCOR GROUP, INC.	26.53x	1.72x	16.57x	0.18%	34.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.59x	0.29x	6.23x	6.18%	27.27B
Average	31.09x	2.03x	16.63x	2.72%	49.42B
Weighted average by Cap.	37.93x	2.39x	19.31x	1.73%