Company Valuation: Hebei Construction Group Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,274 1,937 1,371 863.4 1,109 601.5
Change - -69.12% -29.22% -37.03% 28.45% -45.76%
Enterprise Value (EV) 1 3,036 -1,513 -1,749 -1,086 1,415 2,756
Change - -149.83% -15.63% 37.9% 230.26% 94.83%
P/E 8.26x -5.6x 4.2x 5.04x 6.5x -1.04x
PBR 1x 0.34x 0.23x 0.14x 0.18x 0.11x
PEG - 0x -0x -0.1x -16.22x 0x
Capitalization / Revenue 0.16x 0.04x 0.03x 0.03x 0.04x 0.04x
EV / Revenue 0.08x -0.03x -0.04x -0.03x 0.06x 0.18x
EV / EBITDA 2.38x 15.8x -2.13x -1.77x 2.39x 15.4x
EV / EBIT 2.56x 9.76x -2.31x -1.98x 2.67x 22.8x
EV / FCF 1.26x -0.99x -11x 1.1x -0.58x -1.49x
FCF Yield 79.2% -101% -9.06% 91.2% -171% -67.3%
Dividend per Share 2 0.14 - - - - -
Rate of return 3.93% - - - - -
EPS 2 0.4314 -0.1964 0.1855 0.0973 0.0969 -0.3292
Distribution rate 32.5% - - - - -
Net sales 1 40,150 47,828 40,006 33,493 25,059 15,480
EBITDA 1 1,274 -95.61 819.8 612.8 591.7 179.3
EBIT 1 1,187 -155 757.3 548.2 529.9 120.8
Net income 1 759.9 -346 326.7 171.4 170.7 -579.8
Net Debt 1 -3,238 -3,450 -3,120 -1,949 305.8 2,155
Reference price 2 3.5618 1.0998 0.7784 0.4902 0.6296 0.3415
Nbr of stocks (in thousands) 1,761,384 1,761,384 1,761,384 1,761,384 1,761,384 1,761,384
Announcement Date 4/29/21 4/28/22 4/26/23 4/18/24 4/22/25 4/17/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 44.73M
47.69x2.22x21.16x0.08% 83.06B
11.66x1.01x5.56x5.01% 65.78B
24.23x1.89x18.64x1.2% 52.28B
26.3x3.27x17.72x0.26% 44.95B
46.04x3.72x23.46x2.11% 35.57B
24.61x0.61x10.09x2.53% 30.04B
19.78x1.37x12.83x0.23% 29.13B
5.19x0.34x6.65x5.43% 27.85B
20.73x0.39x6.11x2.97% 25.91B
Average 25.14x 1.65x 13.58x 2.2% 39.46B
Weighted average by Cap. 27.40x 1.79x 14.57x 2.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hebei Construction Group Corporation Limited

Historical PBR trend

Valuation ratios - PBR - Hebei Construction Group Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hebei Construction Group Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hebei Construction Group Corporation Limited

  1. Stock Market
  2. Stocks
  3. 1727 Stock
  4. Valuation Hebei Construction Group Corporation Limited