Valuation Norinco International Cooperation Ltd.

Stocks

End-of-day quote Shenzhen S.E. 2026-10-29			5-day change	1st Jan Change
9.630 ^CNY	+0.10%		-2.33%	-22.71%

08-23	NORINCO International Cooperation Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-16	NORINCO International Cooperation Applies for 300 Million Yuan Loan from Controlling Shareholder	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,741	6,645	8,264	11,240	9,802	13,349
Change	-	15.76%	24.36%	36.01%	-12.79%	36.19%
Enterprise Value (EV) ¹	6,689	7,833	9,174	12,545	11,286	13,841
Change	-	17.1%	17.13%	36.74%	-10.03%	22.65%
P/E	8.29x	11x	12.7x	12.7x	9.72x	18.3x
PBR	1.02x	1.07x	1.07x	1.33x	1.06x	1.3x
PEG	-	-0.8x	-0.8x	0.4x	0.7x	-0.6x
Capitalization / Revenue	0.45x	0.51x	0.62x	0.52x	0.51x	0.98x
EV / Revenue	0.52x	0.6x	0.68x	0.58x	0.59x	1.02x
EV / EBITDA	7.62x	8.33x	7.72x	9.45x	7.96x	10.5x
EV / EBIT	9.04x	9.72x	9.6x	11.6x	10.3x	14.8x
EV / FCF	-3.78x	9.25x	-38.2x	16.1x	14.5x	16.6x
FCF Yield	-26.4%	10.8%	-2.62%	6.22%	6.88%	6.03%
Dividend per Share ²	0.0974	0.0623	0.0635	0.092	0.1479	0.137
Rate of return	1.31%	0.73%	0.77%	0.82%	1.51%	1.1%
EPS ²	0.9	0.78	0.6485	0.8813	1.006	0.68
Distribution rate	10.8%	7.98%	9.79%	10.4%	14.7%	20.1%
Net sales ¹	12,851	13,050	13,433	21,488	19,080	13,554
EBITDA ¹	877.5	940.7	1,189	1,327	1,417	1,324
EBIT ¹	739.9	805.8	956	1,081	1,098	936.3
Net income ¹	751.4	623.7	636	918.1	1,050	723.3
Net Debt ¹	948.6	1,188	910.1	1,305	1,483	491.9
Reference price ²	7.460	8.580	8.250	11.220	9.780	12.460
Nbr of stocks (in thousands)	769,516	774,482	1,001,708	1,001,780	1,002,282	1,071,386
Announcement Date	3/30/21	4/29/22	4/24/23	3/30/24	3/28/25	3/31/26

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.($)
NORINCO INTERNATIONAL COOPERATION LTD.	-	-	-	-	1.68B
QUANTA SERVICES, INC.	52.38x	2.43x	23.13x	0.07%	91.24B
VINCI	12.03x	1.03x	5.66x	4.85%	66.89B
LARSEN & TOUBRO LIMITED	25.33x	1.95x	19.66x	1.15%	54.96B
COMFORT SYSTEMS USA, INC.	26.47x	3.25x	18.01x	0.25%	47B
FERROVIAL N.V.	50.03x	4.01x	25.36x	2.16%	39.35B
HOCHTIEF AG	26.14x	0.65x	10.71x	2.38%	31.75B
EMCOR GROUP, INC.	20.33x	1.42x	13.1x	0.23%	29.93B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.69x	0.41x	6.45x	2.83%	27.02B
Average	26.63x	1.72x	14.31x	2.14%	41.82B
Weighted average by Cap.	29.68x	1.90x	15.63x	1.92%