China State Construction Engineering Corporation Limited Website

China State Construction Engineering Corporation Limited

SHSE-601668

Basic

  • Market Cap

    CN¥225.16B

  • EV

    CN¥1,077.52B

  • Shares Out

    41.62B

  • Revenue

    CN¥2,290.02B

  • Employees

    382,894

Margins

  • Gross

    9.71%

  • EBITDA

    5.4%

  • Operating

    4.86%

  • Pre-Tax

    4.07%

  • Net

    2.38%

  • FCF

    -2.81%

Returns (5Yr Avg)

  • ROA

    2.1%

  • ROTA

    8.77%

  • ROE

    8.45%

  • ROCE

    9.68%

  • ROIC

    5.41%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥7.39

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥339.18B

  • Net Debt

    CN¥546.43B

  • Debt/Equity

    1.18

  • EBIT/Interest

    5.42

Growth (CAGR)

  • Rev 3Yr

    9.26%

  • Rev 5Yr

    13.3%

  • Rev 10Yr

    12.28%

  • Dil EPS 3Yr

    3.9%

  • Dil EPS 5Yr

    8.54%

  • Dil EPS 10Yr

    10.06%

  • Rev Fwd 2Yr

    7.03%

  • EBITDA Fwd 2Yr

    19.08%

  • EPS Fwd 2Yr

    6.84%

  • EPS LT Growth Est

    8.03%

Dividends

  • Yield

  • Payout

    20.73%

  • DPS

    CN¥0.27

  • DPS Growth 3Yr

    8.13%

  • DPS Growth 5Yr

    10.07%

  • DPS Growth 10Yr

    10.27%

  • DPS Growth Fwd 2Yr

    7.17%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

1,415,382.5

1,612,062

1,889,150.5

2,046,879.5

2,255,223.4

2,279,714.6

Other Revenues, Total

4,454.1

2,988.5

3,555.8

8,172.6

10,305.9

10,305.9

Total Revenues

1,419,836.6

1,615,050.5

1,892,706.3

2,055,052.1

2,265,529.2

2,290,020.5

Total Revenues % Chg.

18.4%

13.7%

17.2%

8.6%

10.2%

9.3%

Cost of Goods Sold, Total

1,262,036

1,440,349.9

1,677,978

1,842,401.8

2,045,181.4

2,067,724.2

Gross Profit

157,800.6

174,700.6

214,728.3

212,650.3

220,347.8

222,296.3

Selling General & Admin Expenses, Total

32,016.3

34,525.6

40,818

40,540.4

42,030.4

42,049.2

Provision for Bad Debts

3,197.7

2,738.1

11,533

9,167.4

9,945.8

10,056.6

R&D Expenses

17,289.9

25,522.6

40,019.8

49,753.2

46,073.6

45,965.6

Other Operating Expenses

16,918

15,283.1

14,400.7

11,543

13,424

12,999.5

Other Operating Expenses, Total

69,422

78,069.4

106,771.5

111,004

111,473.7

111,070.9

Operating Income

88,378.6

96,631.3

107,956.9

101,646.3

108,874.1

111,225.4

Interest Expense, Total

-10,476.4

-12,427.6

-14,023.2

-17,895.4

-20,111.1

-20,535

Interest And Investment Income

7,861.1

9,926.8

7,900.3

9,589.2

8,609.4

8,151.8

Net Interest Expenses

-2,615.3

-2,500.8

-6,122.8

-8,306.2

-11,501.7

-12,383.2

Currency Exchange Gains (Loss)

495.8

2,651.3

2,017.4

-3,343.8

-1,208.5

-1,208.5

Other Non Operating Income (Expenses)

-1,700.8

-2,205.2

-2,732.9

-4,189.7

-3,136.7

-4,211.9

EBT, Excl. Unusual Items

84,558.3

94,576.6

101,118.5

85,806.5

93,027.2

93,421.8

Restructuring Charges

Impairment of Goodwill

-16.1

-0

Gain (Loss) On Sale Of Investments

-484.8

50.8

-236.6

-116.3

-9.4

-7

Gain (Loss) On Sale Of Assets

131.1

166.2

332.7

432.4

226.1

229.9

Asset Writedown

-183.2

-360.3

-134.1

-462.7

-643.7

-793.6

Legal Settlements

-2,752.7

-471.3

-142.1

319.9

-142.1

-142.1

Other Unusual Items

199.1

326.4

99.8

2,855.5

537.4

537.4

EBT, Incl. Unusual Items

81,467.8

94,272.2

101,038.2

88,835.4

92,995.5

93,246.5

Income Tax Expense

18,262.6

23,340.9

23,166.8

19,623.7

19,455.8

19,502.9

Earnings From Continuing Operations

63,205.2

70,931.3

77,871.4

69,211.8

73,539.7

73,743.6

Minority Interest

-21,323.8

-26,006.3

-26,322.8

-18,261.5

-19,275.5

-19,302.4

Net Income

41,881.4

44,924.9

51,548.6

50,950.3

54,264.2

54,441.3

Preferred Dividend and Other Adjustments

1,988.6

751.1

589.8

585.7

207.2

207.2

Net Income to Common Incl Extra Items

39,892.8

44,173.8

50,958.8

50,364.6

54,057

54,234.1

Net Income to Common Excl. Extra Items

39,892.8

44,173.8

50,958.8

50,364.6

54,057

54,234.1

Total Shares Outstanding

41,975.6

41,965.1

41,948.2

41,934.4

41,919.5

41,620

Weighted Avg. Shares Outstanding

41,175.4

41,152.2

40,623.4

40,836.9

41,289.9

41,416.4

Weighted Avg. Shares Outstanding Dil

41,175.4

41,152.2

40,623.4

41,126.5

41,391.1

41,517.6

EPS

1

1.1

1.3

1.2

1.3

1.3

EPS Diluted

1

1.1

1.3

1.2

1.3

1.3

EBITDA

96,991

105,235.6

117,353.2

112,327.8

120,935

123,631.2

Effective Tax Rate

22.4%

24.8%

22.9%

22.1%

20.9%

20.9%