Valuation China Tianbao Group Development Company Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:16 2026-09-07 EDT			5-day change	1st Jan Change
0.2000 ^HKD	+1.01%		+5.82%	-1.96%

08-19	China Tianbao Group Development Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-12	China Tianbao Group Development Company Limited Provides Earnings Guidance for the Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,229	2,598	225.5	150.6	174.2	160.9
Change	-	16.57%	-91.32%	-33.22%	15.64%	-7.6%
Enterprise Value (EV) ¹	2,498	3,079	829.7	945	1,256	1,312
Change	-	23.25%	-73.05%	13.89%	32.88%	4.48%
P/E	6.6x	60.6x	-0.65x	13.7x	-1.05x	-1.3x
PBR	1.69x	1.93x	0.23x	0.15x	0.2x	0.21x
PEG	-	-0.7x	0x	-0x	0x	0x
Capitalization / Revenue	0.66x	0.9x	0.12x	0.06x	0.09x	0.09x
EV / Revenue	0.74x	1.06x	0.43x	0.35x	0.62x	0.77x
EV / EBITDA	4.61x	21.8x	-7.75x	7.21x	-19.6x	-22.7x
EV / EBIT	4.67x	23.2x	-7.18x	7.59x	-18x	-19.5x
EV / FCF	16.2x	-17.9x	72.8x	1.18x	-7.01x	-24.3x
FCF Yield	6.17%	-5.57%	1.37%	84.6%	-14.3%	-4.12%
Dividend per Share ²	0.0421	-	-	-	-	-
Rate of return	1.53%	-	-	-	-	-
EPS ²	0.4175	0.0529	-0.4297	0.0136	-0.2045	-0.1415
Distribution rate	10.1%	-	-	-	-	-
Net sales ¹	3,369	2,900	1,924	2,717	2,036	1,697
EBITDA ¹	541.4	140.9	-107.1	131	-64.15	-57.72
EBIT ¹	534.9	132.7	-115.6	124.5	-69.76	-67.2
Net income ¹	331.7	41.81	-347.3	10.99	-165.6	-123.9
Net Debt ¹	269	480.3	604.2	794.4	1,081	1,151
Reference price ²	2.7535	3.2098	0.2786	0.1861	0.2152	0.1833
Nbr of stocks (in thousands)	809,456	809,456	809,456	809,456	809,456	877,936
Announcement Date	4/22/21	4/25/22	4/25/23	4/23/24	4/23/25	4/27/26

¹CNY in Million²CNY

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 TIANBAO GROUP DEVELOPMENT COMPANY LIMITED	-	-	-	-	22.17M
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	93.88B
VINCI	12.53x	1.07x	5.86x	4.66%	73.38B
LARSEN & TOUBRO LIMITED	26.65x	2.05x	20.11x	1.15%	57.79B
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	56.58B
FERROVIAL N.V.	52.51x	4.16x	26.45x	1.74%	41.9B
HOCHTIEF AG	29.61x	0.73x	12.08x	2.09%	37.25B
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	33.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.85x	0.49x	7.69x	2.48%	32.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.08x	0.31x	5.83x	5.79%	27.08B
Average	28.99x	1.89x	15.44x	2.04%	45.4B
Weighted average by Cap.	31.81x	2.08x	16.65x	1.81%