Valuation NBTM New Materials Group Co., Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-09-11			5-day change	1st Jan Change
27.18 ^CNY	-1.31%		-8.70%	-11.03%

09-04	Bond Yield Spikes, Oil Price Pressures Weigh Down China Stocks; NBTM New Materials Declines 3%	MT
09-04	NBTM New Materials Establishes Subsidiary for 700-Million-Yuan Tech Project; Shares Down 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,243	5,239	9,548	9,967	19,289	17,161	-	-
Change	-	-27.66%	82.24%	4.39%	93.53%	-11.03%	-	-
Enterprise Value (EV)	7,243	5,239	9,548	9,967	19,289	17,161	17,161	17,161
Change	-	-27.66%	82.24%	4.39%	93.53%	-11.03%	0%	0%
P/E	294x	34x	48.4x	25.3x	35.5x	31.2x	26.9x	22.7x
PBR	2.81x	-	3.78x	3.55x	5.67x	4.79x	4.25x	3.76x
PEG	-	0x	1.7x	0x	1x	26.83x	1.7x	1.2x
Capitalization / Revenue	2.02x	-	2.47x	1.94x	3.19x	2.49x	2.23x	1.94x
EV / Revenue	0x	-	0x	0x	0x	2.49x	2.23x	1.94x
EV / EBITDA	-	-	0x	0x	0x	13.8x	12.4x	11x
EV / EBIT	0x	-	0x	0x	0x	22.2x	19.1x	16.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.05	-	0.2	0.3	-	-	-	-
Rate of return	0.43%	-	1.29%	1.86%	-	-	-	-
EPS ²	0.04	0.25	0.32	0.64	0.86	0.87	1.01	1.2
Distribution rate	125%	-	62.5%	46.9%	-	-	-	-
Net sales ¹	3,591	-	3,861	5,143	6,037	6,885	7,704	8,848
EBITDA ¹	-	-	564.9	878.2	1,139	1,240	1,382	1,557
EBIT ¹	46.57	-	201.9	483	723.5	772.1	896.5	1,061
Net income ¹	25.82	-	197.9	397	535.8	581.3	675.2	799.3
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	11.75	8.50	15.49	16.17	30.55	27.18	27.18	27.18
Nbr of stocks (in thousands)	616,383	616,383	616,383	616,383	631,383	631,383	-	-
Announcement Date	4/22/22	4/26/23	4/2/24	3/28/25	4/20/26	-	-	-

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.($)
NBTM NEW MATERIALS GROUP CO., LTD.	31.66x	-	-	-	2.59B
MUELLER INDUSTRIES, INC.	14.57x	-	-	-	13.31B
TRELLEBORG AB	23.68x	2.93x	12.75x	1.93%	10.25B
LEADER HARMONIOUS DRIVE SYSTEMS CO., LTD.	300.82x	61.35x	203.07x	0.13%	7.79B
GATES INDUSTRIAL CORPORATION LTD.	17.28x	2.12x	9.34x	-.--%	6.49B
SFS GROUP AG	18.83x	1.76x	10.34x	2.06%	6.46B
SUZHOU KEMATEK, INC.	82.85x	26.96x	68.12x	0.27%	5.76B
HIWIN TECHNOLOGIES CORPORATION	37.5x	4.4x	19.52x	0.91%	4.06B
HARMONIC DRIVE SYSTEMS INC.	86.31x	7.48x	32.63x	0.4%	3.68B
Average	68.17x	15.29x	50.82x	0.81%	6.71B
Weighted average by Cap.	66.94x	16.49x	54.65x	0.92%