|
End-of-day quote
Shanghai S.E.
2026-10-20
|
5-day change | 1st Jan Change | ||
| 103.22 CNY | +2.78% |
|
+2.15% | +116.12% |
| 10-09 | Novoray Plans to Raise Capital Through Share Transfer | MT |
| 09-21 | Novoray Corporation(XSSC:688300) added to FTSE All-World Index | CI |
Company Valuation: Novoray Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,532 | 6,069 | 9,835 | 11,962 | 14,993 | 32,402 | - | - |
| Change | - | -36.33% | 62.07% | 21.62% | 25.34% | 116.12% | - | - |
| Enterprise Value (EV) | 9,532 | 6,069 | 9,835 | 11,962 | 14,993 | 32,402 | 32,402 | 32,402 |
| Change | - | -36.33% | 62.07% | 21.62% | 25.34% | 116.12% | 0% | 0% |
| P/E | 55.2x | 32.2x | 56.3x | 47.7x | 51.3x | 72.7x | 51.4x | 35.6x |
| PBR | 8.72x | 4.93x | 7.3x | 7.93x | 8.79x | 16x | 12.9x | 9.63x |
| PEG | - | 3.61x | -7.77x | 1.1x | 3.1x | 1.4x | 1.2x | 0.8x |
| Capitalization / Revenue | 15.3x | 9.17x | 13.8x | 12.5x | 13.4x | 21x | 16.4x | 12.7x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 21x | 16.4x | 12.7x |
| EV / EBITDA | 0x | - | 0x | 0x | 0x | 56.4x | 41.1x | 29.9x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 63.8x | 45x | 31.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.1665 | - | 0.2959 | 0.2959 | 0.3846 | 0.5615 | 0.7692 | - |
| Rate of return | 0.55% | - | 0.94% | 0.78% | 0.81% | 0.54% | 0.75% | - |
| EPS 2 | 0.5505 | 0.5997 | 0.5562 | 0.7988 | 0.9308 | 1.419 | 2.008 | 2.9 |
| Distribution rate | 30.2% | - | 53.2% | 37% | 41.3% | 39.6% | 38.3% | - |
| Net sales 1 | 624.7 | 662 | 711.7 | 960.4 | 1,116 | 1,544 | 1,979 | 2,547 |
| EBITDA 1 | 220.2 | - | 245 | 335.6 | 403.8 | 574.5 | 788 | 1,085 |
| EBIT 1 | 197.2 | 190.2 | 195.4 | 285.3 | 335.5 | 508 | 720 | 1,037 |
| Net income 1 | 172.9 | 188.2 | 174 | 251.4 | 292.6 | 445.5 | 631 | 909 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 30.36 | 19.33 | 31.33 | 38.11 | 47.76 | 103.22 | 103.22 | 103.22 |
| Nbr of stocks (in thousands) | 313,910 | 313,910 | 313,910 | 313,910 | 313,910 | 313,910 | - | - |
| Announcement Date | 2/27/22 | 2/27/23 | 2/22/24 | 2/14/25 | 2/13/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 70.76x | - | - | 0.56% | 4.71B | |
| 30.72x | 7.03x | 17.97x | 1.28% | 232B | |
| 28.09x | 4.34x | 13.97x | 2.11% | 124B | |
| 29.77x | 3.62x | 18.53x | 0.97% | 80.03B | |
| 19.61x | 6.99x | 31.04x | 3.77% | 74.08B | |
| 88.67x | 6.54x | 15.22x | 2.42% | 66.51B | |
| 84.96x | 1.25x | 8.48x | 6.11% | 36.19B | |
| 10.7x | 1.15x | 6.22x | 3.1% | 31.41B | |
| 9.07x | 3.03x | 7.12x | 4.66% | 24.48B | |
| 14.87x | 1.72x | 10.12x | 2.69% | 23.91B | |
| Average | 38.72x | 3.96x | 14.30x | 2.77% | 69.72B | |
| Weighted average by Cap. | 35.37x | 5.21x | 16.77x | 2.26% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 688300 Stock
- Valuation Novoray Corporation
Select your edition
All financial news and data tailored to specific country editions
