Subscribe

China Design Group Co., Ltd. (603018.SS)

CNY5.35 +0.12 (+2.29%)
CN SHH Industrials Engineering & Construction
Address No. 9, Ziyun Avenue 210014
Nanjing, CN
CEO Yu Yao
Website jsjty.com
IPO 2014-10-13
ISIN CNE100001W51

Explore sections of this company profile

Description

Operating within China, China Design Group Co., Ltd. specializes in delivering comprehensive engineering survey and design solutions. The company's extensive service portfolio covers a wide array of areas, including conceptualization and investigative design, railway network planning and infrastructure development, environmental protection measures, and end-to-end engineering general contracting with thorough inspection services. Furthermore, their offerings extend to integrated development, strategic planning and expert engineering consultation, robust research and development initiatives, quality assurance through testing and monitoring, meticulous project management, specialized construction activities, and ongoing post-completion support. Established in 1966, the organization was originally known as Jiangsu Province Communications Planning and Design Institute Limited Company until it officially adopted its current designation, China Design Group Co., Ltd., in July 2016. Its primary operational base is located in Nanjing, People's Republic of China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY5.35 +0.12 (+2.29%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
7M
Beta
0.45
Float Shares
516.15M
Free Float %
75.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.53% +0.93% +3.55% -4.05% -4.41% -0.26% -0.13% -24.18% -12.86% -13.16% +3.13%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
5.35
DCF (Unlevered) 14.55 +172.0%
DCF (Levered) 6.71 +25.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 5 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.69
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
2 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Engineering & Construction: +6.7%
    -7.2% Q1'26: -3.2% (vs Q1'25)
  • EPS growth Engineering & Construction: +20.8%
    -30.9% Q1'26: +25.0% (vs Q1'25)
  • FCF margin FCF growth · Engineering & Construction: +51.6%
    -1.2% Q1'26: -21.1% (vs Q1'25)
  • EBIT margin Engineering & Construction: +7.0%
    +8.6% Q1'26: +14.1% (vs Q1'25)
  • ROIC Engineering & Construction: +6.4%
    +8.3% Q1'26: +6.8% (vs Q1'25)
  • Share dilution Engineering & Construction: +0.0%
    +2.9% Q1'26: -5.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    1.40× Q1'26: 2.28× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.81) × ERP
WACC = 90% × Ke + 10% × Kd (4.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 14.48 Current price: 5.35
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
3 Rev. Ana.
3 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
1.40B
est: 1.47B (-4.7%)
1.99B
est: 1.78B (+12.0%)
2.78B
est: 2.86B (-3.0%)
4.20B
est: 3.99B (+5.1%)
4.69B
est: 5.13B (-8.5%)
5.35B
est: 5.63B (-4.9%)
5.82B
est: 6.16B (-5.6%)
5.84B
est: 6.61B (-11.6%)
5.35B
est: 4.78B (+12.1%)
4.43B
est: 4.95B (-10.5%)
4.11B
est: 4.20B (-2.2%)
4.17B
4.11B – 4.27B
-0.8% YoY
4.30B
4.17B – 4.50B
+3.0% YoY
4.55B
4.54B – 4.56B
+5.9% YoY
EBITDA
226.95M
est: 218.08M (+4.1%)
295.22M
est: 264.43M (+11.6%)
409.47M
est: 425.98M (-3.9%)
547.61M
est: 594.03M (-7.8%)
688.62M
est: 762.63M (-9.7%)
763.96M
est: 837.15M (-8.7%)
806.28M
est: 917.08M (-12.1%)
880.98M
est: 982.88M (-10.4%)
888.48M
est: 652.26M (+36.2%)
530.21M
est: 676.08M (-21.6%)
443.37M
est: 573.96M (-22.8%)
569.62M
560.73M – 583.11M
-0.8% YoY
586.92M
568.98M – 614.15M
+3.0% YoY
621.53M
620.12M – 622.93M
+5.9% YoY
EBIT
198.05M
est: 196.46M (+0.8%)
260.93M
est: 238.22M (+9.5%)
364.68M
est: 383.75M (-5.0%)
492.72M
est: 535.15M (-7.9%)
631.85M
est: 687.03M (-8.0%)
713.05M
est: 754.16M (-5.5%)
756.34M
est: 826.17M (-8.5%)
833.40M
est: 885.45M (-5.9%)
844.52M
est: 598.70M (+41.1%)
491.41M
est: 620.56M (-20.8%)
351.39M
est: 526.82M (-33.3%)
522.84M
514.68M – 535.23M
-0.8% YoY
538.72M
522.25M – 563.72M
+3.0% YoY
570.49M
569.19M – 571.78M
+5.9% YoY
Net Income
160.27M
est: 190.79M (-16.0%)
209.87M
est: 232.95M (-9.9%)
296.66M
est: 312.75M (-5.1%)
396.17M
est: 413.75M (-4.3%)
517.97M
est: 516.94M (+0.2%)
582.70M
est: 653.66M (-10.9%)
618.22M
est: 707.87M (-12.7%)
683.63M
est: 731.98M (-6.6%)
697.84M
est: 615.38M (+13.4%)
382.63M
est: 629.67M (-39.2%)
274.27M
est: 338.20M (-18.9%)
310.00M
301.25M – 316.96M
-8.3% YoY
333.71M
293.14M – 369.91M
+7.6% YoY
347.45M
313.69M – 397.34M
+4.1% YoY
SGA
289.24M
est: 89.35M (+223.7%)
349.85M
est: 108.34M (+222.9%)
368.39M
est: 174.52M (+111.1%)
414.36M
est: 243.37M (+70.3%)
477.03M
est: 312.45M (+52.7%)
580.36M
est: 342.98M (+69.2%)
613.17M
est: 375.73M (+63.2%)
794.68M
est: 402.68M (+97.3%)
723.98M
est: 549.45M (+31.8%)
647.41M
est: 569.51M (+13.7%)
215.52M
est: 483.49M (-55.4%)
479.83M
472.35M – 491.20M
-0.8% YoY
494.40M
479.29M – 517.35M
+3.0% YoY
523.56M
522.37M – 524.75M
+5.9% YoY
EPS
0.24
est: 0.27 (-12.5%)
0.32
est: 0.33 (-4.4%)
0.45
est: 0.45 (+0.1%)
0.60
est: 0.59 (+0.9%)
0.78
est: 0.74 (+5.0%)
0.87
est: 0.94 (-7.4%)
0.92
est: 1.02 (-9.6%)
1.00
est: 1.05 (-5.0%)
1.01
est: 0.86 (+18.1%)
0.56
est: 0.88 (-36.0%)
0.38
est: 0.47 (-19.1%)
0.43
0.42 – 0.44
-8.6% YoY
0.48
0.41 – 0.52
+10.9% YoY
0.50
0.44 – 0.56
+4.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A- 4/5 4/5 3/5 3/5 3/5 3/5 4/5
2026-05-11 A- 4/5 4/5 3/5 3/5 3/5 3/5 4/5
2026-05-08 B+ 3/5 4/5 2/5 3/5 3/5 3/5 4/5
2026-05-07 B+ 3/5 4/5 2/5 3/5 3/5 3/5 4/5
2026-05-06 B+ 3/5 4/5 2/5 3/5 3/5 3/5 4/5
2026-04-30 A- 4/5 4/5 2/5 4/5 3/5 3/5 4/5
2026-04-29 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-28 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-27 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-24 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-23 B+ 3/5 3/5 2/5 4/5 2/5 3/5 4/5
2026-04-22 B+ 3/5 3/5 2/5 4/5 2/5 3/5 4/5
2026-04-21 B- 2/5 4/5 2/5 4/5 2/5 1/5 1/5
2026-04-20 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-17 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-16 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
141.83M
OE per share TTM
0.20
Owner's Yield
2.75%
Maintenance CapEx ratio
74.82%
Maint CapEx / Avg PPE
9.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 13.3K 0.44%
2 Dimensional - Emerging Markets Value ETF DFEV 0.00% 25.7K 0.46%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 79.6K 0.39%
4 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 55.1K 0.29%
5 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 51.2K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
62.7K
Shares Outstanding
683.80M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Anbing Hu Board Secretary & Director male
Dongtao Fan Deputy General Manager male
Jianfeng Li Deputy General Manager male
Jianfeng Zhai Director & Executive Deputy GM male
Jiankang Zhang Deputy GM & Chief Engineer male
Li Gang Hou Chief Financial Officer & Deputy GM male
Ruyang Chen Deputy General Manager male
Yali Cao Deputy General Manager female
Yigang Xu Director & Executive Deputy GM male
Yu Yao GM & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits