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 7,656 - -
Change - 15.35% -3.13% 2.8% -1.88% -4.9% - -
Enterprise Value (EV) 7,143 8,239 7,982 8,205 8,051 7,656 7,656 7,656
Change - 15.35% -3.13% 2.8% -1.88% -4.9% 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 2.37x 2.11x 1.85x
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
54.5x2.49x23.81x0.07% 93.88B
12.53x1.07x5.86x4.66% 73.38B
26.65x2.05x20.11x1.15% 57.79B
33.15x4.16x22.6x0.2% 56.58B
52.51x4.16x26.45x1.74% 41.9B
29.61x0.73x12.08x2.09% 37.25B
23.02x1.57x14.49x0.2% 33.27B
23.85x0.49x7.69x2.48% 32.88B
5.08x0.31x5.83x5.79% 27.08B
Average 26.55x 1.89x 15.44x 2.04% 45.51B
Weighted average by Cap. 31.74x 2.08x 16.65x 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.