Company Valuation: China CSSC Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 110,872 99,646 131,668 160,829 250,302 256,323 - -
Change - -10.13% 32.14% 22.15% 55.63% 2.41% - -
Enterprise Value (EV) 1 110,872 99,646 131,668 113,285 139,828 114,447 94,481 62,208
Change - -10.13% 32.14% -13.96% 23.43% -18.15% -17.45% -34.16%
P/E 496x 557x 44.6x 44.4x 26.8x 13x 9.47x 7.51x
PBR - 2.17x 2.72x 3.16x 1.75x 1.56x 1.41x 1.26x
PEG - -27.8x 0x 2x 0.5x 0x 0.3x 0.3x
Capitalization / Revenue - 1.67x 1.76x 2.05x 1.65x 1.38x 1.2x 1.07x
EV / Revenue - 1.67x 1.76x 1.44x 0.92x 0.62x 0.44x 0.26x
EV / EBITDA - 36.2x 24.5x 23.2x 9.2x 4.61x 2.84x 1.52x
EV / EBIT - 242x 44x 28.3x 12.8x 5.37x 3.21x 1.68x
EV / FCF - - - - - 4.83x 3.71x 1.81x
FCF Yield - - - - - 20.7% 26.9% 55.4%
Dividend per Share 2 - 0.02 0.2 0.25 0.365 0.8883 1.272 1.508
Rate of return - 0.09% 0.68% 0.7% 1.1% 2.61% 3.73% 4.43%
EPS 2 0.05 0.04 0.66 0.81 1.24 2.621 3.598 4.538
Distribution rate - 50% 30.3% 30.9% 29.4% 33.9% 35.3% 33.2%
Net sales 1 - 59,558 74,839 78,584 151,978 185,856 213,166 238,813
EBITDA 1 - 2,751 5,384 4,889 15,201 24,844 33,261 40,931
EBIT 1 - 412 2,994 4,004 10,898 21,305 29,435 36,997
Net income 1 213.8 171.9 2,957 3,614 7,848 19,727 27,344 34,150
Net Debt 1 - - - -47,543 -110,474 -141,875 -161,842 -194,114
Reference price 2 24.79 22.28 29.44 35.96 33.26 34.06 34.06 34.06
Nbr of stocks (in thousands) 4,472,429 4,472,429 4,472,429 4,472,429 7,525,621 7,525,621 - -
Announcement Date 28/04/22 27/04/23 26/04/24 29/04/25 29/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.07x0.62x4.67x2.59% 38.59B
15.29x3.01x11.98x - 23.04B
10.13x0.98x5.56x3.66% 20.88B
4.62x0.22x1.15x8.17% 12.89B
9.33x1.2x8.43x0% 10.96B
12.65x1.03x8.15x0.48% 10.45B
24.3x2.81x16.9x2.8% 5.57B
25.26x0.67x8.63x-.--% 5B
11.68x0.64x6.16x2.72% 4.9B
9.65x - - - 4.08B
Average 13.60x 1.24x 7.96x 2.55% 14B
Weighted average by Cap. 12.62x 1.23x 7.05x 2.89%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China CSSC Holdings Limited

Historical PBR trend

Valuation ratios - PBR - China CSSC Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China CSSC Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China CSSC Holdings Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - China CSSC Holdings Limited
  1. Stock Market
  2. Stocks
  3. 600150 Stock
  4. Valuation China CSSC Holdings Limited