Company Valuation: Tengda Construction Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,733 5,212 4,051 3,965 3,789 3,867
Change - 10.14% -22.28% -2.12% -4.44% 2.04%
Enterprise Value (EV) 1 1,906 1,552 160.7 859.2 1,208 1,077
Change - -18.54% -89.65% 434.59% 40.56% -10.85%
P/E 7.79x 6.39x 256x 83.4x 144x 124x
PBR 0.89x 0.86x 0.67x 0.57x 0.63x 0.63x
PEG - 0.2x -2.6x 0x -3.2x 6.7x
Capitalization / Revenue 0.8x 0.75x 0.69x 0.98x 1.02x 0.8x
EV / Revenue 0.32x 0.22x 0.03x 0.21x 0.32x 0.22x
EV / EBITDA 6.95x 1.82x 0.49x -2,519x 24.6x 29.6x
EV / EBIT 9.11x 1.97x 0.69x -8.13x -37.7x -18.8x
EV / FCF 3.94x 1.78x 0.46x -1.56x -1.84x 4.45x
FCF Yield 25.4% 56% 215% -64.2% -54.4% 22.5%
Dividend per Share 2 0.05 0.02 - 0.02 0.02 0.01
Rate of return 1.69% 0.61% - 0.81% 0.84% 0.41%
EPS 2 0.3798 0.51 0.01 0.0297 0.0164 0.0195
Distribution rate 13.2% 3.92% - 67.2% 122% 51.4%
Net sales 1 5,903 6,925 5,841 4,064 3,718 4,845
EBITDA 1 274.2 854.2 330.7 -0.3411 49.17 36.36
EBIT 1 209.1 786.7 231.9 -105.7 -32.07 -57.35
Net income 1 607.2 820.4 16.51 47.07 26 30.74
Net Debt 1 -2,827 -3,660 -3,890 -3,106 -2,582 -2,790
Reference price 2 2.960 3.260 2.560 2.480 2.370 2.420
Nbr of stocks (in thousands) 1,598,903 1,598,903 1,582,478 1,598,903 1,598,903 1,597,811
Announcement Date 4/15/21 4/28/22 4/14/23 4/15/24 4/18/25 4/17/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 453M
48.34x2.36x22.82x0.07% 93.6B
12.22x1.04x5.74x4.76% 68.46B
26.2x2x20.18x1.13% 57.18B
23.64x2.88x15.98x0.28% 41.92B
53.51x4.18x26.23x1.76% 41.57B
26.15x0.65x10.7x2.38% 31.86B
19.79x1.38x12.44x0.22% 29.89B
5.9x0.34x6.97x4.82% 28.89B
21.72x0.41x6.46x2.81% 27.15B
Average 26.39x 1.69x 14.17x 2.02% 42.1B
Weighted average by Cap. 29.15x 1.87x 15.54x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Tengda Construction Group Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Tengda Construction Group Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Tengda Construction Group Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Tengda Construction Group Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 600512 Stock
  4. Valuation Tengda Construction Group Co., Ltd.