Valuation Shantui Construction Machinery Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 2026-08-25			5-day change	1st Jan Change
10.34 ^CNY	+0.88%		-0.29%	-13.62%

08-10	Shantui Construction Machinery Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-03	Shantui Construction Machinery Co., Ltd. Announces Implementation of Final Profit Distribution Plan on A Shares for 2025, Payable on 09 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,665	6,428	6,200	7,414	14,553	17,890
Change	-	37.78%	-3.54%	19.58%	96.29%	22.93%
Enterprise Value (EV) ¹	4,549	4,544	4,162	4,744	12,282	16,857
Change	-	-0.12%	-8.4%	13.99%	158.88%	37.25%
P/E	46.3x	28.9x	9.82x	9.69x	13.2x	14.8x
PBR	1.33x	1.47x	1.27x	1.33x	2.78x	2.88x
PEG	-	0.4x	0x	0.5x	0.3x	1.5x
Capitalization / Revenue	0.66x	0.7x	0.62x	0.7x	1.02x	1.22x
EV / Revenue	0.64x	0.5x	0.42x	0.45x	0.86x	1.15x
EV / EBITDA	16.4x	11.9x	11.3x	5.29x	9.15x	10.5x
EV / EBIT	45.8x	22.6x	21.5x	6.73x	11.2x	12.9x
EV / FCF	9.13x	13x	11.3x	7.57x	7.78x	-26.7x
FCF Yield	11%	7.67%	8.86%	13.2%	12.9%	-3.75%
Dividend per Share ²	-	0.025	0.076	0.15	0.09	0.135
Rate of return	-	0.58%	1.84%	3.04%	0.93%	1.13%
EPS ²	0.0812	0.148	0.4207	0.5099	0.7346	0.8094
Distribution rate	-	16.9%	18.1%	29.4%	12.3%	16.7%
Net sales ¹	7,098	9,160	9,998	10,541	14,219	14,620
EBITDA ¹	277.9	382.4	368.9	897	1,342	1,607
EBIT ¹	99.42	200.9	193.6	704.6	1,092	1,305
Net income ¹	100.8	209.5	631.7	765.4	1,102	1,211
Net Debt ¹	-115.9	-1,884	-2,038	-2,670	-2,271	-1,033
Reference price ²	3.76	4.28	4.13	4.94	9.70	11.97
Nbr of stocks (in thousands)	1,240,788	1,501,853	1,501,253	1,500,855	1,500,327	1,494,602
Announcement Date	4/28/21	3/28/22	4/28/23	3/25/24	4/22/25	3/15/26

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.($)
SHANTUI CONSTRUCTION MACHINERY CO., LTD.	-	-	-	-	2.26B
CATERPILLAR INC.	30.14x	5.15x	22.9x	0.76%	373B
SANY HEAVY INDUSTRY CO.,LTD	16.27x	1.35x	8.92x	2.97%	25.05B
XCMG CONSTRUCTION MACHINERY CO., LTD.	10.73x	1.02x	7.69x	3.44%	13.81B
ZOOMLION HEAVY INDUSTRY SCIENCE AND TECHNOLOGY CO., LTD.	10.97x	1.34x	9.76x	6.09%	8.86B
HD CONSTRUCTION EQUIPMENT CO., LTD.	9.44x	0.76x	7.32x	2.05%	4.39B
DOOSAN BOBCAT INC.	9.92x	0.52x	4.19x	3.29%	4.15B
GUANGXI LIUGONG MACHINERY CO., LTD.	8.23x	0.46x	4.73x	4.21%	2.37B
TAKEUCHI MFG. CO., LTD.	12.98x	1.2x	7.35x	3.03%	2.19B
Average	13.58x	1.48x	9.11x	3.23%	48.43B
Weighted average by Cap.	27.72x	4.59x	20.82x	1.15%