Power Construction Corporation of China, Ltd (601669)

Basic

  • Market Cap

    CN¥86.99B

  • EV

    CN¥539.31B

  • Shares Out

    17.23B

  • Revenue

    CN¥595.85B

  • Employees

    164,165

Margins

  • Gross

    12.64%

  • EBITDA

    7.89%

  • Operating

    5.11%

  • Pre-Tax

    3.26%

  • Net

    2.07%

  • FCF

    -8.28%

Returns (5Yr Avg)

  • ROA

    1.69%

  • ROE

    4.53%

  • ROCE

    5%

  • ROIC

    2.61%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥8.93

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    CN¥32.01

  • Earnings (Dil)

    CN¥0.66

  • FCF

    -CN¥2.65

  • Book Value

    CN¥7.38

Growth (CAGR)

  • Rev 3Yr

    16.7%

  • Rev 5Yr

    16.69%

  • Rev 10Yr

    15.28%

  • Dil EPS 3Yr

    12.7%

  • Dil EPS 5Yr

    6.29%

  • Dil EPS 10Yr

    3.6%

  • Rev Fwd 2Yr

    14.27%

  • EBITDA Fwd 2Yr

    30.44%

  • EPS Fwd 2Yr

    14.27%

  • EPS LT Growth Est

    12%

Dividends

  • Yield

  • Payout

    18.15%

  • DPS

    CN¥0.12

  • DPS Growth 3Yr

    44.54%

  • DPS Growth 5Yr

    5.34%

  • DPS Growth 10Yr

    -0.64%

  • DPS Growth Fwd 2Yr

    9.65%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Revenues

293,024.3

346,326.9

399,521.8

562,778.9

569,503.6

593,633.7

Other Revenues, Total

1,662.7

1,705.6

1,661.9

2,340.4

2,212.7

2,212.7

Total Revenues

294,687.0

348,032.5

401,183.7

565,119.3

571,716.4

595,846.4

Total Revenues % Chg.

10.7%

18.1%

15.3%

40.9%

1.2%

3.5%

Cost of Goods Sold, Total

252,029.4

299,960.2

344,541.5

497,262.7

501,879.0

520,502.5

Gross Profit

42,657.6

48,072.3

56,642.2

67,856.5

69,837.3

75,343.9

Selling General & Admin Expenses, Total

11,360.8

12,543.6

12,557.4

17,154.1

18,015.5

18,590.5

Provision for Bad Debts

1,947.6

1,535.1

2,312.5

2,721.7

2,707.0

2,684.5

R&D Expenses

9,248.7

11,288.5

15,268.9

19,594.3

20,801.4

22,215.7

Other Operating Expenses

2,486.7

2,430.9

1,740.4

1,606.7

1,442.9

1,403.8

Other Operating Expenses, Total

25,043.8

27,798.1

31,879.2

41,076.7

42,966.9

44,894.5

Operating Income

17,613.8

20,274.1

24,763.0

26,779.8

26,870.5

30,449.4

Interest Expense, Total

-10,093.0

-10,837.8

-10,300.6

-12,937.7

-13,307.0

-14,360.4

Interest And Investment Income

4,477.5

4,705.4

7,289.5

7,214.3

6,622.3

5,953.6

Net Interest Expenses

-5,615.5

-6,132.4

-3,011.1

-5,723.4

-6,684.7

-8,406.8

Currency Exchange Gains (Loss)

957.6

346.2

-2,305.6

-1,616.0

1,734.4

1,733.0

Other Non Operating Income (Expenses)

-495.5

-1,421.9

-1,879.6

-1,848.3

-2,657.4

-4,749.6

EBT, Excl. Unusual Items

12,460.4

13,066.1

17,566.7

17,592.0

19,262.8

19,026.0

Impairment of Goodwill

-44.9

-77.1

-465.9

-214.1

-5.7

-5.7

Gain (Loss) On Sale Of Investments

-7.7

7.8

19.8

-30.5

-46.6

35.9

Gain (Loss) On Sale Of Assets

166.5

403.5

130.0

1,091.2

226.3

162.3

Asset Writedown

-39.1

-48.0

-1,150.1

-143.1

-491.6

-72.5

Other Unusual Items

215.0

334.3

106.3

271.0

302.0

302.0

EBT, Incl. Unusual Items

12,750.0

13,686.6

16,206.7

18,566.5

19,247.3

19,448.1

Income Tax Expense

2,826.4

3,084.9

3,470.9

3,702.4

3,562.8

3,582.7

Earnings From Continuing Operations

9,923.6

10,601.7

12,735.8

14,864.1

15,684.4

15,865.4

Minority Interest

-2,228.5

-3,362.1

-4,748.6

-4,999.6

-4,249.0

-3,553.0

Net Income

7,695.1

7,239.6

7,987.2

9,864.4

11,435.4

12,312.4

Net Income to Common Incl Extra Items

7,695.1

7,239.6

7,987.2

9,864.4

11,435.4

12,312.4

Net Income to Common Excl. Extra Items

7,695.1

7,239.6

7,987.2

9,864.4

11,435.4

12,312.4

Total Shares Outstanding

15,299.0

15,146.0

15,146.0

15,146.0

17,226.2

17,226.2

Weighted Avg. Shares Outstanding

15,892.5

15,852.0

17,243.5

17,031.1

16,747.9

18,616.2

Weighted Avg. Shares Outstanding Dil

15,892.5

15,852.0

17,243.5

17,031.1

16,747.9

18,616.2

EPS

0.5

0.5

0.5

0.6

0.7

0.7

EPS Diluted

0.5

0.5

0.5

0.6

0.7

0.7

EBITDA

25,952.7

29,616.3

34,178.1

39,609.7

41,826.7

47,000.3