Company Valuation: Anhui Construction Engineering Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,143 8,239 7,982 8,205 8,051 7,827 - -
Change - 15.35% -3.13% 2.8% -1.88% -2.77% - -
Enterprise Value (EV) 7,143 8,239 7,982 8,205 8,051 7,827 7,827 7,827
Change - 15.35% -3.13% 2.8% -1.88% -2.77% 0% 0%
P/E 6.48x 6x 5.11x 6.13x 5.86x 4.6x 4.21x 3.75x
PBR - 0.92x 0.64x 0.53x 0.42x - - -
PEG - 0.2x 0.4x -0.4x 2.29x 0.2x 0.45x 0.3x
Capitalization / Revenue - 0.1x 0.09x 0.09x 0.1x 0.09x 0.08x 0.08x
EV / Revenue - 0x 0x 0x 0x 0.09x 0.08x 0.08x
EV / EBITDA - - - - - - - -
EV / EBIT - 0x 0x 0x 0x 2.42x 2.16x 1.89x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 0.26 - - - - -
Rate of return - - 5.59% - - - - -
EPS 2 0.64 0.8 0.91 0.78 0.8 0.97 1.06 1.19
Distribution rate - - 28.6% - - - - -
Net sales 1 - 80,120 91,244 96,502 83,198 88,261 93,743 100,515
EBITDA - - 3,040 7,347 3,450 - - -
EBIT 1 - 2,272 2,619 2,622 3,051 3,229 3,620 4,147
Net income 1 1,096 1,380 1,553 1,345 1,526 1,660 1,817 2,048
Net Debt - - - - - - - -
Reference price 2 4.150 4.800 4.650 4.780 4.690 4.460 4.460 4.460
Nbr of stocks (in thousands) 1,721,160 1,716,534 1,716,534 1,716,534 1,716,534 1,716,534 - -
Announcement Date 30/03/22 29/03/23 26/03/24 28/03/25 28/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
4.6x - - - 1.14B
53.84x2.46x23.54x0.07% 92.73B
13.06x1.11x6.06x4.48% 76.72B
27.35x2.09x20.53x1.11% 58.69B
33.14x4.16x22.59x0.2% 56.56B
55.47x4.42x28.15x1.57% 45.27B
29.56x0.73x12.05x2.1% 37.33B
23.35x1.59x14.7x0.2% 33.74B
24.45x0.5x7.9x2.41% 33.85B
4.5x0.3x5.98x6.26% 27.17B
Average 26.93x 1.93x 15.72x 2.04% 46.32B
Weighted average by Cap. 32.02x 2.12x 16.84x 1.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 600502 Stock
  4. Valuation Anhui Construction Engineering Group Co., Ltd.