Company Valuation: China State Construction Development Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 3,449 3,947 5,188 4,060 2,684 1,488 -
Change - 14.45% 31.43% -21.74% -33.9% -44.55% -
Enterprise Value (EV) 1 3,795 4,298 5,663 4,658 3,279 2,080 2,112
Change - 13.27% 31.75% -17.74% -29.62% -36.56% 1.54%
P/E 11.8x 9.16x 8.94x 6.24x 11.3x 3.67x 3.3x
PBR 2.06x 1.89x 2.16x 1.52x 0.95x 0.51x 0.49x
PEG - 0.2x 0.3x 0.5x -0.2x 0.1x 0.3x
Capitalization / Revenue 0.55x 0.51x 0.6x 0.5x 0.45x 0.22x 0.21x
EV / Revenue 0.6x 0.56x 0.65x 0.57x 0.55x 0.31x 0.3x
EV / EBITDA 8.98x 7.68x 7.58x 4.75x 6.86x 3.82x 3.16x
EV / EBIT 9.42x 8.05x 7.73x 5.83x 9.95x 5.45x 4.2x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.047 0.065 0.087 0.098 0.06 0.06 0.09
Rate of return 2.94% 3.71% 3.78% 5.44% 5.04% 9.09% 13.6%
EPS 2 0.1355 0.1911 0.2573 0.2883 0.1052 0.18 0.2
Distribution rate 34.7% 34% 33.8% 34% 57% 33.3% 45%
Net sales 1 6,295 7,669 8,666 8,102 5,975 6,767 7,034
EBITDA 1 422.5 559.9 747.4 980 478.2 545 668
EBIT 1 402.9 533.9 732.2 799 329.5 382 503
Net income 1 292 421.9 580.4 650.3 237.3 262 370
Net Debt 1 345.6 351 475 598.4 595.3 592 624
Reference price 2 1.6000 1.7500 2.3000 1.8000 1.1900 0.6600 0.6600
Nbr of stocks (in thousands) 2,155,545 2,255,545 2,255,545 2,255,545 2,255,045 2,254,641 -
Announcement Date 23/03/22 20/03/23 18/03/24 17/03/25 20/03/26 - -
1HKD in Million2HKD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.67x0.31x3.82x9.09% 190M
58.64x2.67x25.57x0.07% 101B
13.79x1.15x6.32x4.24% 80.3B
34.96x4.4x23.9x0.19% 59.54B
26.83x2.07x20.36x1.13% 58.47B
54.46x4.65x29.24x1.52% 47.82B
31.55x0.77x12.82x1.96% 39.35B
24.94x1.71x15.74x0.19% 36.03B
25.6x0.52x8.23x2.31% 34.92B
4.43x0.29x5.47x6.31% 27.68B
Average 27.89x 1.86x 15.15x 2.7% 48.53B
Weighted average by Cap. 33.88x 2.24x 17.75x 1.73%

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. 830 Stock
  4. Valuation China State Construction Development Holdings Limited