Company Valuation: Power Construction Corporation of China, Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 122,380 107,234 84,236 94,055 89,576 76,829 - -
Change - -12.38% -21.45% 11.66% -4.76% -14.23% - -
Enterprise Value (EV) 1 374,841 351,998 381,218 443,626 467,610 471,005 470,409 471,316
Change - -6.09% 8.3% 16.37% 5.41% 0.73% -0.13% 0.19%
P/E 16.2x 10.4x 7.16x 8.6x 9.86x 9.11x 8.14x 7.31x
PBR 1.25x 0.92x 0.65x 0.57x 0.53x 0.44x 0.42x 0.4x
PEG - 0.3x -162.96x -1.23x -0.6x -1.27x 0.7x 0.6x
Capitalization / Revenue 272,971x 187,587x 138,446x 148,425x 138,748x - - -
EV / Revenue - - - - - - - -
EV / EBITDA 12.8x 10.1x 9.83x 11.5x 12.1x 10.3x 9.21x 8.53x
EV / EBIT 22.6x 18.5x 18.3x 22.9x 27.1x 16.8x 15.2x 14.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0996 0.1201 0.1365 0.127 0.1055 0.0979 0.1096 0.122
Rate of return 1.23% 1.7% 2.79% 2.33% 2.03% 2.2% 2.46% 2.74%
EPS 2 0.4979 0.6828 0.6825 0.6347 0.5276 0.4896 0.548 0.6102
Distribution rate 20% 17.6% 20% 20% 20% 20% 20% 20%
Net sales 448,325 571,649 608,439 633,685 645,604 - - -
EBITDA 1 29,243 34,815 38,794 38,692 38,497 45,798 51,083 55,283
EBIT 1 16,592 19,055 20,800 19,414 17,267 28,059 30,887 32,895
Net income 1 8,632 11,435 12,988 12,015 10,007 8,435 9,440 10,511
Net Debt 1 252,461 244,764 296,982 349,571 378,034 394,176 393,580 394,487
Reference price 2 8.080 7.080 4.890 5.460 5.200 4.460 4.460 4.460
Nbr of stocks (in thousands) 15,146,035 15,146,035 17,226,159 17,226,159 17,226,159 17,226,159 - -
Announcement Date 27/04/22 26/04/23 25/04/24 27/04/25 23/04/26 - - -
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.11x - 10.28x2.2% 11.55B
48.34x2.36x22.82x0.07% 93.6B
12.22x1.04x5.74x4.76% 68.46B
26.2x2x20.18x1.13% 57.18B
23.64x2.88x15.98x0.28% 41.92B
53.51x4.18x26.23x1.76% 41.57B
26.15x0.65x10.7x2.38% 31.86B
19.79x1.38x12.44x0.22% 29.89B
5.9x0.34x6.97x4.82% 28.89B
21.72x0.41x6.46x2.81% 27.15B
Average 24.66x 1.69x 13.78x 2.04% 43.21B
Weighted average by Cap. 28.62x 1.87x 15.39x 1.86%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Power Construction Corporation of China, Ltd

Historical PBR trend

Valuation ratios - PBR - Power Construction Corporation of China, Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Power Construction Corporation of China, Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Power Construction Corporation of China, Ltd


Year-on-year evolution of the Yield

Valuation ratios - Yield - Power Construction Corporation of China, Ltd
  1. Stock Market
  2. Stocks
  3. 601669 Stock
  4. Valuation Power Construction Corporation of China, Ltd