Stock 3323 CHINA NATIONAL BUILDING MATERIAL COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials China National Building Material Company Limited

Equities

3323

CNE1000002N9

Construction Materials

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
3.02 HKD +3.42% Intraday chart for China National Building Material Company Limited +10.62% -9.58%
Apr. 18 CNBM Shares Fall on Warning of Widening Losses DJ
Apr. 18 China National Building Material Expects Loss to More than Double in Q1 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 65,580 66,164 65,703 47,751 25,606 23,580 - -
Enterprise Value (EV) 1 225,429 214,846 199,994 198,014 185,206 193,274 189,130 197,162
P/E ratio 5.98 x 5.27 x 4.05 x 6 x 6.75 x 5.81 x 3.84 x 3.74 x
Yield 4.5% 5.99% 8.9% 6.68% 7.54% 8.29% 12.1% 12.3%
Capitalization / Revenue 0.26 x 0.26 x 0.24 x 0.21 x 0.12 x 0.11 x 0.1 x 0.1 x
EV / Revenue 0.89 x 0.84 x 0.73 x 0.86 x 0.88 x 0.92 x 0.82 x 0.82 x
EV / EBITDA 4.72 x 4.46 x 3.88 x 5.55 x 5.77 x 5.8 x 4.96 x 5.5 x
EV / FCF 5.51 x 4.78 x 8.9 x 274 x 24.1 x 18.6 x 11.5 x -
FCF Yield 18.1% 20.9% 11.2% 0.37% 4.16% 5.38% 8.72% -
Price to Book 0.81 x 0.61 x 0.55 x 0.39 x 0.21 x 0.21 x 0.21 x 0.2 x
Nbr of stocks (in thousands) 8,434,771 8,434,771 8,434,771 8,434,771 8,434,771 8,434,771 - -
Reference price 2 7.775 7.844 7.790 5.661 3.036 2.796 2.796 2.796
Announcement Date 3/23/20 3/26/21 3/25/22 3/24/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 253,403 254,762 273,683 230,168 210,216 210,331 229,731 240,973
EBITDA 1 47,767 48,225 51,506 35,656 32,092 33,305 38,169 35,839
EBIT 1 33,743 36,858 38,452 20,326 12,630 16,166 22,355 21,280
Operating Margin 13.32% 14.47% 14.05% 8.83% 6.01% 7.69% 9.73% 8.83%
Earnings before Tax (EBT) 1 27,448 30,035 33,588 17,433 12,520 12,344 17,399 17,307
Net income 1 10,974 12,553 16,218 7,962 3,863 4,011 7,000 6,638
Net margin 4.33% 4.93% 5.93% 3.46% 1.84% 1.91% 3.05% 2.75%
EPS 2 1.301 1.488 1.923 0.9440 0.4500 0.4814 0.7283 0.7468
Free Cash Flow 1 40,882 44,941 22,465 723.1 7,697 10,392 16,493 -
FCF margin 16.13% 17.64% 8.21% 0.31% 3.66% 4.94% 7.18% -
FCF Conversion (EBITDA) 85.59% 93.19% 43.62% 2.03% 23.99% 31.2% 43.21% -
FCF Conversion (Net income) 372.53% 358.02% 138.51% 9.08% 199.25% 259.07% 235.62% -
Dividend per Share 2 0.3500 0.4700 0.6930 0.3780 0.2290 0.2318 0.3387 0.3440
Announcement Date 3/23/20 3/26/21 3/25/22 3/24/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1
Net sales 141,240 106,788 147,974 121,870 151,813 48,154 - 108,963 121,205 - - 102,374 107,843 97,999 116,231 103,213
EBITDA - 22,671 25,554 - - - - - - - - - - - - -
EBIT 17,450 - - 19,540 18,912 3,689 - 12,517 7,809 - - 7,470 6,316 6,779 7,989 8,189
Operating Margin 12.35% - - 16.03% 12.46% 7.66% - 11.49% 6.44% - - 7.3% 5.86% 6.92% 6.87% 7.93%
Earnings before Tax (EBT) 14,788 13,444 16,591 - - - - - - 244.3 - - - - - -
Net income 1 5,207 5,387 7,166 7,959 - 1,761 3,687 5,448 - -527.7 1,932 1,404 - - - -
Net margin 3.69% 5.04% 4.84% 6.53% - 3.66% - 5% - - - 1.37% - - - -
EPS 0.6170 0.6390 0.8490 0.9440 0.9790 - - 0.6460 0.2980 - - 0.1660 0.2840 0.1500 0.3500 0.3400
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 3/23/20 8/28/20 3/26/21 8/27/21 3/25/22 4/29/22 8/26/22 8/26/22 3/24/23 4/28/23 8/25/23 8/25/23 3/28/24 - - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 159,849 148,682 134,291 150,263 159,600 169,694 165,550 173,582
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.346 x 3.083 x 2.607 x 4.214 x 4.973 x 5.095 x 4.337 x 4.843 x
Free Cash Flow 1 40,882 44,941 22,465 723 7,697 10,392 16,493 -
ROE (net income / shareholders' equity) 14.4% 11.9% 14.2% 6.61% 3.14% 3.71% 5.6% 5.48%
ROA (Net income/ Total Assets) 2.49% 2.78% 3.53% 1.68% 0.79% 1.85% 2.21% 1.91%
Assets 1 441,528 451,401 459,592 473,233 489,117 216,807 317,004 347,513
Book Value Per Share 2 9.560 12.90 14.10 14.40 14.60 13.10 13.40 13.70
Cash Flow per Share 2 7.510 7.610 5.940 3.120 3.440 3.600 4.330 -
Capex 1 22,466 19,288 27,625 25,627 21,328 21,408 22,085 16,643
Capex / Sales 8.87% 7.57% 10.09% 11.13% 10.15% 10.18% 9.61% 6.91%
Announcement Date 3/23/20 3/26/21 3/25/22 3/24/23 3/28/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for China National Building Material Company Limited

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
2.796 CNY
Average target price
4.394 CNY
Spread / Average Target
+57.16%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction Materials

1st Jan change Capi.
CHINA NATIONAL BUILDING MATERIAL COMPANY LIMITED Stock China National Building Material Company Limited
-9.58% 3.25B
MARTIN MARIETTA MATERIALS, INC. Stock Martin Marietta Materials, Inc.
+21.26% 37.34B
VULCAN MATERIALS COMPANY Stock Vulcan Materials Company
+15.08% 34.54B
ULTRATECH CEMENT LIMITED Stock UltraTech Cement Limited
-7.64% 33.53B
GRASIM INDUSTRIES LIMITED Stock Grasim Industries Limited
+9.73% 19.06B
AMBUJA CEMENTS Stock Ambuja Cements
+21.33% 18.67B
HEIDELBERG MATERIALS AG Stock Heidelberg Materials AG
+17.64% 18.51B
CEMEX, S.A.B. DE C.V. Stock CEMEX, S.A.B. de C.V.
+6.96% 11.93B
SUMMIT MATERIALS, INC. Stock Summit Materials, Inc.
+4.00% 7.02B
KNIFE RIVER CORPORATION Stock Knife River Corporation
+18.24% 4.43B
Other Construction Materials
  1. Stock Market
  2. Equities
  3. 3323 Stock
  4. Financials China National Building Material Company Limited