Valuation JSTI Group

Stocks

End-of-day quote Shenzhen S.E. 2026-09-11			5-day change	1st Jan Change
5.090 ^CNY	-2.12%		-2.12%	-35.41%

08-04	Jsti Group Proposes Profit Distribution for the First Half of 2026, Payable on August 28, 2026	CI
08-03	JSTI Group Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,044	7,072	6,882	12,818	9,951	6,428	-	-
Change	-	-12.09%	-2.68%	86.24%	-22.36%	-35.41%	-	-
Enterprise Value (EV)	8,044	7,072	6,882	12,818	9,951	6,428	6,428	6,428
Change	-	-12.09%	-2.68%	86.24%	-22.36%	-35.41%	0%	0%
P/E	14.1x	11.9x	20.9x	57.1x	424x	39.2x	36.4x	33.9x
PBR	1.04x	0.86x	0.82x	1.52x	1.19x	0.76x	0.76x	0.76x
PEG	-	2.97x	-0.5x	-1.8x	-4.7x	0x	4.73x	4.75x
Capitalization / Revenue	1.57x	1.35x	1.3x	2.71x	2.39x	1.6x	1.64x	1.62x
EV / Revenue	0x	0x	0x	0x	0x	1.6x	1.64x	1.62x
EV / EBITDA	0x	0x	0x	0x	0x	10.8x	10.5x	10x
EV / EBIT	0x	0x	0x	0x	0x	16.7x	15.9x	15x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.118	0.14	0.115	0.07	-	-	-	-
Rate of return	1.85%	2.5%	2.11%	0.69%	-	-	-	-
EPS ²	0.4519	0.47	0.261	0.1777	0.0186	0.13	0.14	0.15
Distribution rate	26.1%	29.8%	44.1%	39.4%	-	-	-	-
Net sales ¹	5,119	5,227	5,278	4,729	4,168	4,011	3,930	3,968
EBITDA ¹	774	928.3	497.1	917.9	222.1	592.9	613.7	640.4
EBIT ¹	609.4	757.7	365.7	287.2	58.17	385.7	404.5	429.3
Net income ¹	471.9	593.5	329.6	224.4	23.51	169.8	178.3	189.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.370	5.600	5.450	10.150	7.880	5.090	5.090	5.090
Nbr of stocks (in thousands)	1,262,828	1,262,828	1,262,828	1,262,828	1,262,828	1,262,828	-	-
Announcement Date	4/18/22	4/17/23	4/15/24	4/14/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JSTI GROUP	39.15x	-	-	-	958M
QUANTA SERVICES, INC.	56.24x	2.59x	24.73x	0.07%	97.81B
VINCI	12.27x	1.05x	5.76x	4.77%	71.68B
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	56.38B
COMFORT SYSTEMS USA, INC.	34.81x	4.38x	23.78x	0.19%	59.41B
FERROVIAL N.V.	50.68x	4.03x	25.66x	1.8%	40.39B
HOCHTIEF AG	28.93x	0.71x	11.79x	2.14%	36.35B
EMCOR GROUP, INC.	23.83x	1.63x	15.02x	0.19%	34.43B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.95x	0.47x	7.39x	2.57%	31.6B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	26.79B
Average	30.02x	1.91x	15.54x	2.08%	45.58B
Weighted average by Cap.	32.36x	2.14x	17.01x	1.8%