Valuation JSTI Group

Stocks

End-of-day quote Shenzhen S.E. 23/10/2026			5-day change	1st Jan Change
5.080 ^CNY	+0.20%		-4.51%	-35.53%

08-04	Jsti Group Proposes Profit Distribution for the First Half of 2026, Payable on August 28, 2026	CI
08-03	JSTI Group Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,044	7,072	6,882	12,818	9,951	6,415	-	-
Change	-	-12.09%	-2.68%	86.24%	-22.36%	-35.53%	-	-
Enterprise Value (EV)	8,044	7,072	6,882	12,818	9,951	6,415	6,415	6,415
Change	-	-12.09%	-2.68%	86.24%	-22.36%	-35.53%	0%	0%
P/E	14.1x	11.9x	20.9x	57.1x	424x	39.1x	36.3x	33.9x
PBR	1.04x	0.86x	0.82x	1.52x	1.19x	0.75x	0.76x	0.76x
PEG	-	2.97x	-0.5x	-1.8x	-4.7x	0x	4.72x	4.75x
Capitalization / Revenue	1.57x	1.35x	1.3x	2.71x	2.39x	1.6x	1.63x	1.62x
EV / Revenue	0x	0x	0x	0x	0x	1.6x	1.63x	1.62x
EV / EBITDA	0x	0x	0x	0x	0x	10.8x	10.5x	10x
EV / EBIT	0x	0x	0x	0x	0x	16.6x	15.9x	14.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.118	0.14	0.115	0.07	-	-	-	-
Rate of return	1.85%	2.5%	2.11%	0.69%	-	-	-	-
EPS ²	0.4519	0.47	0.261	0.1777	0.0186	0.13	0.14	0.15
Distribution rate	26.1%	29.8%	44.1%	39.4%	-	-	-	-
Net sales ¹	5,119	5,227	5,278	4,729	4,168	4,011	3,930	3,968
EBITDA ¹	774	928.3	497.1	917.9	222.1	592.9	613.7	640.4
EBIT ¹	609.4	757.7	365.7	287.2	58.17	385.7	404.5	429.3
Net income ¹	471.9	593.5	329.6	224.4	23.51	169.8	178.3	189.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.370	5.600	5.450	10.150	7.880	5.080	5.080	5.080
Nbr of stocks (in thousands)	1,262,828	1,262,828	1,262,828	1,262,828	1,262,828	1,262,828	-	-
Announcement Date	18/04/22	17/04/23	15/04/24	14/04/25	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.($)
JSTI GROUP	39.08x	-	-	-	962M
QUANTA SERVICES, INC.	47.17x	2.2x	20.94x	0.08%	82.15B
VINCI	11.77x	1.01x	5.58x	4.93%	66.06B
LARSEN & TOUBRO LIMITED	24.54x	1.91x	18.83x	1.19%	52.82B
COMFORT SYSTEMS USA, INC.	23.87x	2.95x	15.98x	0.28%	40.79B
FERROVIAL N.V.	46.44x	3.75x	23.63x	2.09%	35.86B
HOCHTIEF AG	24.65x	0.61x	10.11x	2.52%	30.08B
EMCOR GROUP, INC.	19.4x	1.35x	12.61x	0.24%	28.57B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	27.88B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.18x	2.94%	26.07B
Average	26.29x	1.61x	13.39x	2.19%	39.12B
Weighted average by Cap.	27.12x	1.74x	14.33x	2.03%