Projected Income Statement: Ubtech Robotics Corp Ltd

Forecast Balance Sheet: Ubtech Robotics Corp Ltd

Fiscal Period: December 2023 2024 2025 2026 2027 2028
Net Debt 1 - - -3,869 -3,943 -3,612 -2,444
Change - - - -1.92% 8.39% 32.34%
Announcement Date 3/28/24 3/30/25 3/31/26 - - -
1CNY in Million
Estimates

Cash Flow Forecast: Ubtech Robotics Corp Ltd

Fiscal Period: December 2024 2025 2026 2027 2028
CAPEX 1 227 409 258.7 311.2 364.2
Change - 80.21% -36.75% 20.29% 17.02%
Free Cash Flow (FCF) 1 - -1,193 -1,917 1,718 -1,258
Change - - -60.67% 189.65% -173.17%
Announcement Date 3/30/25 3/31/26 - - -
1CNY in Million
Estimates

Forecast Financial Ratios: Ubtech Robotics Corp Ltd

Fiscal Period: December 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - -46.62% -21.86% -7.27% 6.05% 9.12%
EBIT Margin (%) - -53.14% -38.94% -9.49% 2.71% 16.65%
EBT Margin (%) - -88.04% -38.71% -9.75% 6.06% 20.68%
Net margin (%) - -86.08% -35.14% -9.07% 4.94% 15.55%
FCF margin (%) - - -59.63% -50.96% 28.39% -12.17%
FCF / Net Income (%) - - 169.67% 561.77% 574.31% -78.28%

Profitability

      
ROA - -22.7% -9.15% -3.4% 2.5% 9.99%
ROE - -55.19% -15.07% -5.42% 1.66% 11.45%

Financial Health

      
Leverage (Debt/EBITDA) - - - - - -
Debt / Free cash flow - - - - - -

Capital Intensity

      
CAPEX / Current Assets (%) - 17.39% 20.44% 6.88% 5.14% 3.52%
CAPEX / EBITDA (%) - -37.3% -93.49% -94.65% 85% 38.67%
CAPEX / FCF (%) - - -34.28% -13.49% 18.11% -28.96%

Items per share

      
Cash flow per share 1 - -2.097 -1.724 -1.305 -1.005 3.7
Change - - 17.81% 24.3% 22.98% 468.12%
Dividend per Share 1 - - - 0.25 0.5 1
Change - - - - 100% 100%
Book Value Per Share 1 - 5.012 15.87 14.23 16.68 22.42
Change - - 216.62% -10.32% 17.18% 34.42%
EPS 1 -3.05 -2.67 -1.55 -0.6693 0.5897 3.182
Change - 12.46% 41.95% 56.82% 188.1% 439.54%
Nbr of stocks (in thousands) 417,851 431,623 502,585 502,585 502,585 502,585
Announcement Date 3/28/24 3/30/25 3/31/26 - - -
1CNY
Estimates
2026 *2027 *
P/E -101x 115x
PBR 4.76x 4.07x
EV / Sales 8.01x 5.03x
Yield 0.37% 0.74%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
11
Last Close Price
67.79CNY
Average target price
122.54CNY
Spread / Average Target
+80.75%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 9880 Stock
  4. HUUD Stock
  5. Financials Ubtech Robotics Corp Ltd