|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.80 CNY | +1.47% |
|
-2.71% | +7.19% |
Projected Income Statement: Guangdong Naruida Technology Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 345.3 | 846 | 1,278 | 1,822 |
| Change | - | - | - | 145.03% | 51.02% | 42.61% |
| EBITDA 1 | - | - | 109.5 | 413.6 | 646.6 | 917.3 |
| Change | - | - | - | 277.62% | 56.34% | 41.86% |
| EBIT 1 | - | - | 85.12 | 410.4 | 634.2 | 892.2 |
| Change | - | - | - | 382.12% | 54.55% | 40.68% |
| Interest Paid | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | 78.33 | 410.3 | 634.2 | 892.2 |
| Change | - | - | - | 423.87% | 54.55% | 40.68% |
| Net income 1 | 106 | 64.82 | 76.61 | 369.1 | 570.8 | 803.7 |
| Change | - | -38.82% | 18.19% | 381.74% | 54.66% | 40.8% |
| Announcement Date | 3/28/23 | 2/23/24 | 2/27/25 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Guangdong Naruida Technology Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 3/28/23 | 2/23/24 | 2/27/25 | - | - | - |
Estimates
Cash Flow Forecast: Guangdong Naruida Technology Co., Ltd.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| CAPEX 1 | 114 | 97.35 | 137.3 | 195.6 |
| Change | - | -14.62% | 41% | 42.47% |
| Free Cash Flow (FCF) 1 | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 2/27/25 | - | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: Guangdong Naruida Technology Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
Profitability | ||||||
| EBITDA Margin (%) | - | - | 31.72% | 48.89% | 50.61% | 50.34% |
| EBIT Margin (%) | - | - | 24.65% | 48.51% | 49.64% | 48.97% |
| EBT Margin (%) | - | - | 22.69% | 48.5% | 49.64% | 48.97% |
| Net margin (%) | - | - | 22.19% | 43.63% | 44.68% | 44.11% |
| FCF margin (%) | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - |
Profitability | ||||||
| ROA | - | - | - | - | - | - |
| ROE | - | - | 3.46% | 14.64% | 19.24% | 22.52% |
Financial Health | ||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - |
Capital Intensity | ||||||
| CAPEX / Current Assets (%) | - | - | 33.02% | 11.51% | 10.74% | 10.73% |
| CAPEX / EBITDA (%) | - | - | 104.11% | 23.54% | 21.23% | 21.32% |
| CAPEX / FCF (%) | - | - | - | - | - | - |
Items per share | ||||||
| Cash flow per share 1 | - | - | 0.4905 | 0.6993 | 1.705 | 1.976 |
| Change | - | - | - | 42.56% | 143.82% | 15.88% |
| Dividend per Share 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | 7.37 | 8.314 | 9.771 | 11.72 |
| Change | - | - | - | 12.8% | 17.54% | 19.99% |
| EPS 1 | 0.4643 | 0.2143 | 0.25 | 1.216 | 1.884 | 2.648 |
| Change | - | -53.85% | 16.66% | 386.29% | 54.99% | 40.52% |
| Nbr of stocks (in thousands) | - | 303,147 | 303,147 | 302,617 | 302,617 | 302,617 |
| Announcement Date | 3/28/23 | 2/23/24 | 2/27/25 | - | - | - |
1CNY
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 35.2x | 22.7x |
| PBR | 5.15x | 4.38x |
| EV / Sales | 15.3x | 10.1x |
| Yield | - | - |
More valuation ratios
* Estimated data
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
42.80CNY
Average target price
71.86CNY
Spread / Average Target
+67.90%
Annual profits - Rate of surprise
- Stock Market
- Equities
- 688522 Stock
- Financials Guangdong Naruida Technology Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition