NARUIDA TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.22 CNY | +1.38% |
|
-6.51% | -3.57% |
Projected Income Statement: Naruida Technology Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | 527.8 | 975.2 | 1,344 |
| Change | - | - | - | 84.78% | 37.8% |
| EBITDA 1 | - | - | 221 | 483.2 | 698.2 |
| Change | - | - | - | 118.62% | 44.49% |
| EBIT 1 | - | - | 233.2 | 487.2 | 693.9 |
| Change | - | - | - | 108.9% | 42.44% |
| Interest Paid | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | - | 233.1 | 487.1 | 693.9 |
| Change | - | - | - | 108.96% | 42.44% |
| Net income 1 | 106 | 64.82 | 208.9 | 436.4 | 624.1 |
| Change | - | -38.82% | 222.33% | 108.85% | 43.02% |
| Announcement Date | 23-03-28 | 24-02-23 | - | - | - |
1CNY in Million
Estimates
Forecast Balance Sheet: Naruida Technology Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Change | - | - | - | - | - |
| Announcement Date | 23-03-28 | 24-02-23 | - | - | - |
Estimates
Cash Flow Forecast: Naruida Technology Co., Ltd.
| Fiscal Period: December | 2024 | 2025 | 2026 |
|---|---|---|---|
| CAPEX 1 | 107.5 | 115.2 | 112.6 |
| Change | - | 7.12% | -2.26% |
| Free Cash Flow (FCF) 1 | - | - | - |
| Change | - | - | - |
| Announcement Date | - | - | - |
1CNY in Million
Estimates
Forecast Financial Ratios: Naruida Technology Co., Ltd.
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
Profitability | |||||
| EBITDA Margin (%) | - | - | 41.88% | 49.55% | 51.96% |
| EBIT Margin (%) | - | - | 44.18% | 49.95% | 51.63% |
| EBT Margin (%) | - | - | 44.17% | 49.95% | 51.63% |
| Net margin (%) | - | - | 39.59% | 44.75% | 46.44% |
| FCF margin (%) | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - |
Profitability | |||||
| ROA | - | - | - | - | - |
| ROE | - | - | 8.85% | 16.09% | 19.56% |
Financial Health | |||||
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - |
Capital Intensity | |||||
| CAPEX / Current Assets (%) | - | - | 20.37% | 11.81% | 8.38% |
| CAPEX / EBITDA (%) | - | - | 48.64% | 23.83% | 16.12% |
| CAPEX / FCF (%) | - | - | - | - | - |
Items per share | |||||
| Cash flow per share 1 | - | - | -0.785 | -0.585 | 2.13 |
| Change | - | - | - | -25.48% | -464.1% |
| Dividend per Share 1 | - | - | - | - | - |
| Change | - | - | - | - | - |
| Book Value Per Share 1 | - | - | 11.06 | 12.6 | 14.9 |
| Change | - | - | - | 13.88% | 18.34% |
| EPS 1 | 0.65 | 0.3 | 0.96 | 2.015 | 2.88 |
| Change | - | -53.85% | 220% | 109.9% | 42.93% |
| Nbr of stocks (in thousands) | - | 216,534 | 216,534 | 216,534 | 216,534 |
| Announcement Date | 23-03-28 | 24-02-23 | - | - | - |
1CNY
Estimates
| 2024 * | 2025 * | |
|---|---|---|
| P/E ratio | 39.8x | 19x |
| PBR | 3.46x | 3.03x |
| EV / Sales | 15.7x | 8.49x |
| Yield | - | - |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
38.22CNY
Average target price
52.00CNY
Spread / Average Target
+36.05%
Annual profits - Rate of surprise
- Stock Market
- Equities
- 688522 Stock
- Financials Naruida Technology Co., Ltd.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition