Valuation China Conch Venture Holdings Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 03:08:03 2024-12-06 am EST			5-day change	1st Jan Change
6.740 ^HKD	+0.60%		+1.20%	+4.01%

Oct. 10	China Conch Venture Holdings Limited Announces Resignation of Lee Leong Yin as Joint Company Secretary	CI
Sep. 25	Tranche Update on China Conch Venture Holdings Limited's Equity Buyback Plan announced on October 18, 2023.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	54,853	57,292	56,701	27,199	10,646	11,287	-	-
Change	-	4.45%	-1.03%	-52.03%	-60.86%	6.02%	-	-
Enterprise Value (EV)	58,048	63,126	66,731	44,904	34,079	11,287	11,287	11,287
Change	-	8.75%	5.71%	-32.71%	-24.11%	-66.88%	0%	0%
P/E ratio	8.15x	7.82x	7.86x	7.08x	4.32x	4.35x	4.15x	4.07x
PBR	1.72x	1.43x	1.25x	0.61x	0.23x	0.23x	0.22x	0.21x
PEG	-	0.88x	-2.9x	-0.2x	-0.1x	0.68x	0.85x	2.08x
Capitalization / Revenue	10.7x	8.67x	6.79x	3.44x	1.33x	1.56x	1.58x	1.66x
EV / Revenue	0x	0x	0x	0x	0x	1.56x	1.58x	1.66x
EV / EBITDA	0x	0x	0x	0x	0x	3.91x	3.53x	3.53x
EV / EBIT	0x	0x	0x	0x	0x	5.89x	5.47x	6.08x
EV / FCF	-	-17.7x	-13.6x	-	-	-	-	-
FCF Yield	-	-0%	-0%	-	-	-	-	-
Dividend per Share ²	0.5943	0.5917	0.5697	0.3509	0.1844	0.2509	0.2627	0.2864
Rate of return	1.96%	1.86%	1.84%	2.34%	3.13%	3.98%	4.17%	4.55%
EPS ²	3.73	4.06	3.95	2.12	1.36	1.446	1.517	1.547
Distribution rate	15.9%	14.6%	14.4%	16.6%	13.6%	17.3%	17.3%	18.5%
Net sales ¹	5,120	6,605	8,350	7,896	8,015	7,229	7,152	6,782
EBITDA ¹	1,739	2,160	2,578	2,716	2,864	2,889	3,197	3,200
EBIT ¹	1,583	1,896	2,122	2,035	1,938	1,915	2,063	1,857
Net income ¹	6,996	7,618	7,458	3,852	2,464	2,709	2,886	3,056
Net Debt	3,195	5,834	10,030	17,705	23,433	-	-	-
Reference price ²	30.394	31.745	31.039	15.002	5.882	6.298	6.298	6.298
Nbr of stocks (in thousands)	1,804,750	1,804,750	1,826,765	1,812,985	1,809,946	1,792,041	-	-
Announcement Date	3/23/20	3/29/21	3/28/22	3/29/23	3/25/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHINA CONCH VENTURE HOLDINGS LIMITED	4.35x	-	-	+3.98%	1.55B
WASTE CONNECTIONS, INC.	45.85x	6.41x	19.62x	+0.61%	49.12B
GFL ENVIRONMENTAL INC.	-43.96x	4.47x	15.67x	+0.10%	18.13B
CASELLA WASTE SYSTEMS, INC.	446.95x	5.01x	21.23x	-.--%	7.04B
STERICYCLE, INC.	58.47x	-	-	-	5.75B
CLEANAWAY WASTE MANAGEMENT LIMITED	31.84x	2.05x	10.03x	+2.05%	4.06B
SECURE ENERGY SERVICES INC.	7.34x	3.08x	9.01x	+2.38%	2.79B
GRANDBLUE ENVIRONMENT CO., LTD.	10.75x	-	-	+2.33%	2.52B
ZHEFU HOLDING GROUP CO., LTD.	17.55x	-	-	-	2.49B
PURECYCLE TECHNOLOGIES, INC.	-8.41x	-	-	-	2.29B
Average	57.07x	4.20x	15.11x	+1.64%	9.58B
Weighted average by Cap.	53.75x	5.52x	18.03x	+0.69%