Company Valuation: China Communications Construction Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 116,054 109,222 103,981 146,733 117,703 82,949 - -
Change - -5.89% -4.8% 41.12% -19.78% -29.53% - -
Enterprise Value (EV) 448,387 466,342 505,403 598,082 665,355 82,949 82,949 82,949
Change - 4% 8.38% 18.34% 11.25% -87.53% 0% 0%
P/E 3.32x 2.91x 2.18x 3.68x 5.33x 3.16x 3.06x 3x
PBR 0.21x - 0.17x 0.27x 0.24x 0.15x 0.14x 0.14x
PEG - 0.3x 0.1x -1.07x -0.1x 0.3x 0.97x 1.47x
Capitalization / Revenue 0.17x 0.15x 0.14x 0.19x 0.16x 0.11x 0.11x 0.1x
EV / Revenue 0x 0x 0x 0x 0x 0.11x 0.11x 0.1x
EV / EBITDA 0x 0x 0x 0x 0x 1.79x 1.7x 1.63x
EV / EBIT 0x 0x 0x 0x 0x 2.91x 2.8x 2.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2037 - 0.2925 0.3017 0.1949 0.1996 0.2015 0.2275
Rate of return 5.9% - 9.26% 5.85% 4.25% 6.66% 6.72% 7.59%
EPS 2 1.04 1.14 1.45 1.4 0.86 0.95 0.98 1
Distribution rate 19.6% - 20.2% 21.6% 22.7% 21% 20.6% 22.8%
Net sales 1 682,599 717,473 755,646 768,243 731,109 762,667 781,340 799,968
EBITDA 1 46,680 47,126 52,008 52,706 39,752 46,356 48,878 50,843
EBIT 1 34,539 33,716 38,955 39,307 26,931 28,520 29,590 30,770
Net income 1 18,348 20,065 24,734 23,854 14,751 15,467 15,958 16,581
Net Debt 332,333 357,120 401,422 451,349 547,652 - - -
Reference price 2 3.454 3.317 3.159 5.159 4.583 2.998 2.998 2.998
Nbr of stocks (in thousands) 16,165,711 16,165,711 16,263,661 16,278,611 16,245,298 16,152,778 - -
Announcement Date 30/03/22 30/03/23 28/03/24 27/03/25 30/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.16x - - 6.66% 12.36B
56.24x2.59x24.73x0.07% 97.81B
12.27x1.05x5.76x4.77% 71.68B
26.31x2.02x19.89x1.17% 56.38B
34.81x4.38x23.78x0.19% 59.41B
50.68x4.03x25.66x1.8% 40.39B
28.93x0.71x11.79x2.14% 36.35B
23.83x1.63x15.02x0.19% 34.43B
22.95x0.47x7.39x2.57% 31.6B
5.02x0.31x5.81x5.85% 26.79B
Average 26.42x 1.91x 15.54x 2.54% 46.72B
Weighted average by Cap. 31.57x 2.14x 17.01x 1.93%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 1800 Stock
  4. Valuation China Communications Construction Company Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!