Valuation China Tianbao Group Development Company Limited

Stocks

Market Closed - Hong Kong S.E. 12:08:52 06/11/2026 +04			5-day change	1st Jan Change
0.1190 ^HKD	0.00%		-4.80%	-41.67%

08-19	China Tianbao Group Development Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-12	China Tianbao Group Development Company Limited Provides Earnings Guidance for the Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,229	2,598	225.5	150.6	174.2	160.9
Change	-	16.57%	-91.32%	-33.22%	15.64%	-7.6%
Enterprise Value (EV) ¹	2,498	3,079	829.7	945	1,256	1,312
Change	-	23.25%	-73.05%	13.89%	32.88%	4.48%
P/E	6.6x	60.6x	-0.65x	13.7x	-1.05x	-1.3x
PBR	1.69x	1.93x	0.23x	0.15x	0.2x	0.21x
PEG	-	-0.7x	0x	-0x	0x	0x
Capitalization / Revenue	0.66x	0.9x	0.12x	0.06x	0.09x	0.09x
EV / Revenue	0.74x	1.06x	0.43x	0.35x	0.62x	0.77x
EV / EBITDA	4.61x	21.8x	-7.75x	7.21x	-19.6x	-22.7x
EV / EBIT	4.67x	23.2x	-7.18x	7.59x	-18x	-19.5x
EV / FCF	16.2x	-17.9x	72.8x	1.18x	-7.01x	-24.3x
FCF Yield	6.17%	-5.57%	1.37%	84.6%	-14.3%	-4.12%
Dividend per Share ²	0.0421	-	-	-	-	-
Rate of return	1.53%	-	-	-	-	-
EPS ²	0.4175	0.0529	-0.4297	0.0136	-0.2045	-0.1415
Distribution rate	10.1%	-	-	-	-	-
Net sales ¹	3,369	2,900	1,924	2,717	2,036	1,697
EBITDA ¹	541.4	140.9	-107.1	131	-64.15	-57.72
EBIT ¹	534.9	132.7	-115.6	124.5	-69.76	-67.2
Net income ¹	331.7	41.81	-347.3	10.99	-165.6	-123.9
Net Debt ¹	269	480.3	604.2	794.4	1,081	1,151
Reference price ²	2.7535	3.2098	0.2786	0.1861	0.2152	0.1833
Nbr of stocks (in thousands)	809,456	809,456	809,456	809,456	809,456	877,936
Announcement Date	22/04/21	25/04/22	25/04/23	23/04/24	23/04/25	27/04/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA TIANBAO GROUP DEVELOPMENT COMPANY LIMITED	-	-	-	-	13.33M
QUANTA SERVICES, INC.	42.09x	2.07x	19.46x	0.08%	81.5B
VINCI	12.37x	1.05x	5.8x	4.71%	68.95B
LARSEN & TOUBRO LIMITED	27.42x	2.08x	20.98x	1.08%	60.28B
FERROVIAL N.V.	54.67x	4.3x	26.89x	1.8%	42.44B
COMFORT SYSTEMS USA, INC.	20.08x	2.41x	13.41x	0.33%	35.54B
HOCHTIEF AG	25.22x	0.63x	10.34x	2.46%	30.67B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.94x	0.37x	7.08x	4.76%	29.14B
EMCOR GROUP, INC.	17.65x	1.22x	11.04x	0.25%	26.64B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.68x	0.39x	6.14x	2.94%	25.8B
Average	25.13x	1.61x	13.46x	2.04%	40.1B
Weighted average by Cap.	27.24x	1.76x	14.58x	1.95%