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 16,409 - -
Change - 1.81% -16.63% 58.91% -29.59% - -
Enterprise Value (EV) 17,276 17,590 14,665 23,305 16,409 16,409 16,409
Change - 1.81% -16.63% 58.91% -29.59% 0% 0%
P/E 96.7x 90.3x 244x 193x 121x 109x 98.6x
PBR - 6.49x 5.31x 7.99x - - -
PEG - 10.84x -3.5x 2x 9.7x 9.8x 9.86x
Capitalization / Revenue 4.5x 4.93x 5.34x 5.56x 3.99x 3.73x 3.47x
EV / Revenue 0x 0x 0x 0x 3.99x 3.73x 3.47x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 96x 89.7x 82.9x
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 10.85 10.85 10.85
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
119.11x - - - 2.41B
40.27x7.24x30.08x0.53% 355B
35.11x3.25x19.28x1.35% 285B
35.84x5.27x22.2x0.95% 172B
18.51x1.78x12.8x2.48% 130B
22.31x1.89x15.44x1.66% 102B
26.29x1.88x13.23x1.94% 78.48B
18.8x1.96x13.92x1.78% 77.51B
33.61x3.73x16.35x1.22% 62.53B
Average 38.87x 3.37x 17.91x 1.49% 140.72B
Weighted average by Cap. 32.46x 4.24x 20.89x 1.26%

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.