Valuation China State Construction International Holdings Limited
Stocks
3311
KYG216771363
Construction & Engineering
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.200 HKD | +0.12% |
|
+4.86% | -9.99% |
| 07-21 | Geohan Unit Bags MYR41 Million Persiaran KLCC Project Works Deal | MT |
| 07-21 | China State Construction Engineering's Controlling Shareholder to Boot Ownership | MT |
Company Valuation: China State Construction International Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 48,815 | 44,180 | 45,490 | 61,761 | 48,121 | 43,314 | - | - |
| Change | - | -9.49% | 2.96% | 35.77% | -22.09% | -9.99% | - | - |
| Enterprise Value (EV) 1 | 97,432 | 44,180 | 97,179 | 118,586 | 110,080 | 100,085 | 103,030 | 109,617 |
| Change | - | -54.66% | 119.96% | 22.03% | -7.17% | -9.08% | 2.94% | 6.39% |
| P/E | 7.18x | 5.55x | 4.96x | 6.59x | 4.9x | 4.26x | 3.92x | 3.97x |
| PBR | 0.87x | 0.76x | 0.61x | 0.81x | 0.53x | 0.49x | 0.45x | 0.42x |
| PEG | - | 0.3x | 0.3x | 3x | -39.97x | 1.18x | 0.45x | -3.01x |
| Capitalization / Revenue | 0.63x | 0.43x | 0.4x | 0.54x | 0.42x | 0.36x | 0.34x | 0.34x |
| EV / Revenue | 1.26x | 0.43x | 0.85x | 1.03x | 0.97x | 0.84x | 0.8x | 0.85x |
| EV / EBITDA | 9.61x | 3.6x | 6.67x | 7.42x | 6.84x | 5.88x | 5.69x | 5.89x |
| EV / EBIT | 10x | 3.81x | 7.09x | 7.89x | 7.29x | 6.31x | 6.1x | 6.51x |
| EV / FCF | -78.7x | -293x | -467x | 126x | - | 15.7x | 17.3x | 12.7x |
| FCF Yield | -1.27% | -0.34% | -0.21% | 0.79% | - | 6.38% | 5.78% | 7.9% |
| Dividend per Share 2 | 0.405 | 0.48 | 0.56 | 0.615 | 0.625 | 0.7275 | 0.7302 | 0.787 |
| Rate of return | 4.18% | 5.47% | 6.2% | 5.02% | 6.86% | 8.87% | 8.9% | 9.6% |
| EPS 2 | 1.349 | 1.58 | 1.82 | 1.86 | 1.858 | 1.925 | 2.092 | 2.064 |
| Distribution rate | 30% | 30.4% | 30.8% | 33.1% | 33.6% | 37.8% | 34.9% | 38.1% |
| Net sales 1 | 77,310 | 101,975 | 113,734 | 115,107 | 113,784 | 119,491 | 128,245 | 129,227 |
| EBITDA 1 | 10,136 | 12,271 | 14,570 | 15,982 | 16,096 | 17,030 | 18,092 | 18,606 |
| EBIT 1 | 9,704 | 11,584 | 13,716 | 15,025 | 15,100 | 15,855 | 16,903 | 16,831 |
| Net income 1 | 6,801 | 7,957 | 9,164 | 9,361 | 9,729 | 10,258 | 11,049 | 10,847 |
| Net Debt 1 | 48,618 | - | 51,689 | 56,825 | 61,959 | 56,771 | 59,716 | 66,303 |
| Reference price 2 | 9.690 | 8.770 | 9.030 | 12.260 | 9.110 | 8.200 | 8.200 | 8.200 |
| Nbr of stocks (in thousands) | 5,037,617 | 5,037,617 | 5,037,617 | 5,037,617 | 5,282,217 | 5,282,217 | - | - |
| Announcement Date | 25/03/22 | 21/03/23 | 21/03/24 | 21/03/25 | 26/03/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.25x | 0.84x | 5.87x | 8.88% | 5.52B | |
| 64.77x | 2.8x | 27.37x | 0.07% | 93.91B | |
| 13.15x | 1.06x | 5.84x | 4.46% | 71.19B | |
| 35.72x | 4.45x | 24.08x | 0.18% | 60.91B | |
| 25.13x | 1.93x | 18.7x | 1.24% | 54.07B | |
| 55.22x | 4.6x | 29.38x | 1.67% | 45.7B | |
| 32.28x | 0.77x | 12.79x | 1.95% | 38.33B | |
| 27.07x | 0.53x | 8.47x | 2.2% | 34.63B | |
| 25.42x | 1.65x | 15.87x | 0.19% | 33.1B | |
| 4.84x | 0.3x | 5.82x | 5.89% | 28.68B | |
| Average | 28.78x | 1.89x | 15.42x | 2.67% | 46.6B | |
| Weighted average by Cap. | 34.88x | 2.23x | 17.84x | 1.83% |
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
- Stock Market
- Stocks
- 3311 Stock
- Valuation China State Construction International Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
