Valuation Naruida Technology Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-07-11			5-day change	1st Jan Change
48.00 ^CNY	+0.40%		-0.56%	+19.28%

04-21	Naruida Technology to Invest HK$10 Million in HK Subsidiary	MT
04-18	Naruida Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Capitalization ¹	8,582	12,199	14,518	-	-
Change	-	42.14%	19.01%	-	-
Enterprise Value (EV)	8,582	12,199	14,518	14,518	14,518
Change	-	42.14%	19.01%	0%	0%
P/E ratio	132x	161x	39.4x	25.5x	18.1x
PBR	-	5.46x	5.78x	4.94x	4.11x
PEG	-2.5x	9.7x	0x	0.5x	0.4x
Capitalization / Revenue	-	35.3x	17.2x	11.4x	7.97x
EV / Revenue	-	0x	17.2x	11.4x	7.97x
EV / EBITDA	-	0x	35.1x	22.5x	15.8x
EV / EBIT	-	0x	35.4x	22.9x	16.3x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	0.2143	0.25	1.218	1.882	2.65
Distribution rate	-	-	-	-	-
Net sales ¹	-	345.3	846	1,278	1,822
EBITDA ¹	-	109.5	413.6	646.6	917.3
EBIT ¹	-	85.12	410.4	634	891.8
Net income ¹	64.82	76.61	369.1	570.6	803.3
Net Debt	-	-	-	-	-
Reference price ²	28.31	40.24	48.00	48.00	48.00
Nbr of stocks (in thousands)	303,147	303,147	302,466	-	-
Announcement Date	2/23/24	2/27/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NARUIDA TECHNOLOGY CO., LTD.	39.41x	-	-	-	2.03B
THALES	34.06x	2.43x	14.58x	1.51%	60.27B
HENSOLDT AG	77.36x	4.82x	26.43x	0.61%	13.76B
SHANGHAI HUACE NAVIGATION TECHNOLOGY LTD	34.88x	-	-	1.24%	3.75B
PLANET LABS PBC	-20.7x	6.48x	-193.36x	-.--%	1.86B
SYNSPECTIVE INC.	-85.07x	60.8x	-50.33x	-	965M
CHENGDU M&S ELECTRONICS TECHNOLOGY CO.,LTD.	76.56x	-	-	-	870M
BEIJING ZHONGKEHAIXUN DIGITAL S&T CO., LTD.	124.32x	-	-	-	748M
Average	35.10x	18.63x	-50.67x	0.84%	10.53B
Weighted average by Cap.	39.96x	3.69x	10.85x	1.31%