Valuation JSTI Group

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 22/07/2026			5-day change	1st Jan Change
5.180 ^CNY	-2.63%		-1.52%	-34.26%

05-28	JSTI Group Announces Final Cash Dividend on A Shares for 2025, Payable on 04 June 2026	CI
04-27	JSTI Group Reports Earnings Results for the First Quarter Ended March 31, 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	6,541	-	-
Change	-	-12.09%	-2.68%	86.24%	-22.36%	-34.26%	-	-
Enterprise Value (EV)	8,044	7,072	6,882	12,818	9,951	6,541	6,541	6,541
Change	-	-12.09%	-2.68%	86.24%	-22.36%	-34.26%	0%	0%
P/E	14.1x	11.9x	20.9x	57.1x	424x	39.8x	37x	34.5x
PBR	1.04x	0.86x	0.82x	1.52x	1.19x	0.77x	0.77x	0.77x
PEG	-	2.97x	-0.5x	-1.8x	-4.7x	0x	4.81x	4.83x
Capitalization / Revenue	1.57x	1.35x	1.3x	2.71x	2.39x	1.63x	1.66x	1.65x
EV / Revenue	0x	0x	0x	0x	0x	1.63x	1.66x	1.65x
EV / EBITDA	0x	0x	0x	0x	0x	11x	10.7x	10.2x
EV / EBIT	0x	0x	0x	0x	0x	17x	16.2x	15.2x
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	5.180	5.180	5.180
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JSTI GROUP	39.85x	-	-	-	966M
QUANTA SERVICES, INC.	66.57x	2.88x	28.09x	0.07%	96.51B
VINCI	13.25x	1.07x	5.87x	4.43%	71.9B
COMFORT SYSTEMS USA, INC.	41.51x	5.09x	28.22x	0.16%	62.95B
LARSEN & TOUBRO LIMITED	25.34x	1.94x	18.83x	1.23%	54.42B
FERROVIAL N.V.	55.73x	4.63x	29.6x	1.65%	46.2B
HOCHTIEF AG	33.16x	0.79x	13.14x	1.9%	39.47B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.64x	0.54x	8.66x	2.15%	35.44B
EMCOR GROUP, INC.	25.77x	1.67x	16.11x	0.19%	33.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
Average	33.36x	2.10x	17.15x	1.96%	47.01B
Weighted average by Cap.	36.75x	2.36x	18.83x	1.72%