Company Valuation: North Navigation Control Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,276 17,590 14,665 23,305 16,333 - -
Change - 1.81% -16.63% 58.91% -29.91% - -
Enterprise Value (EV) 17,276 17,590 14,665 23,305 16,333 16,333 16,333
Change - 1.81% -16.63% 58.91% -29.91% 0% 0%
P/E 96.7x 90.3x 244x 193x 120x 108x 98.2x
PBR - 6.49x 5.31x 7.99x - - -
PEG - 10.84x -3.5x 2x 9.6x 9.7x 9.82x
Capitalization / Revenue 4.5x 4.93x 5.34x 5.56x 3.97x 3.71x 3.45x
EV / Revenue 0x 0x 0x 0x 3.97x 3.71x 3.45x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 95.5x 89.3x 82.5x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.04 0.04 0.02 - - - -
Rate of return 0.34% 0.34% 0.2% - - - -
EPS 2 0.12 0.13 0.04 0.08 0.09 0.1 0.11
Distribution rate 33.3% 30.8% 50% - - - -
Net sales 1 3,839 3,565 2,748 4,192 4,113 4,405 4,731
EBITDA 350.7 336.9 165.3 208.1 - - -
EBIT 1 252.8 273.1 81.57 112.6 171 183 198
Net income 1 185.1 192.2 59.04 120.6 139 152 168
Net Debt - - - - - - -
Reference price 2 11.60 11.74 9.76 15.42 10.80 10.80 10.80
Nbr of stocks (in thousands) 1,489,320 1,498,263 1,502,564 1,511,328 1,512,358 - -
Announcement Date 4/20/23 4/17/24 4/24/25 3/28/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
120x - - - 2.42B
43.3x7.77x32.29x0.49% 382B
36.84x3.4x20.04x1.28% 301B
36.09x5.32x22.56x0.91% 173B
19.98x1.91x13.72x2.3% 140B
23.28x1.96x16.09x1.59% 107B
29.04x2.06x14.51x1.76% 86.63B
20.19x2.09x14.86x1.66% 83.23B
35.01x3.88x17x1.18% 64.95B
24.2x2.65x14.54x1.71% 54.34B
Average 38.79x 3.45x 18.40x 1.43% 139.5B
Weighted average by Cap. 33.87x 4.41x 21.77x 1.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 600435 Stock
  4. Valuation North Navigation Control Technology Co.,Ltd.