XI'AN NOVASTAR TECH CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 194.5 CNY | +4.72% |
|
-3.67% | -.--% |
Valuation
| Fiscal Period: December | 2024 | 2025 | 2026 |
|---|---|---|---|
| Capitalization 1 | 17,981 | - | - |
| Enterprise Value (EV) 1 | 17,981 | 17,981 | 17,981 |
| P/E ratio | 19.3 x | 13.6 x | 10.4 x |
| Yield | - | - | - |
| Capitalization / Revenue | 4.12 x | 3.05 x | 2.35 x |
| EV / Revenue | 4.12 x | 3.05 x | 2.35 x |
| EV / EBITDA | 16.9 x | 12.4 x | 9.54 x |
| EV / FCF | - | - | - |
| FCF Yield | - | - | - |
| Price to Book | 5.84 x | 4.08 x | 2.93 x |
| Nbr of stocks (in thousands) | 92,448 | - | - |
| Reference price 2 | 194.5 | 194.5 | 194.5 |
| Announcement Date | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 4,368 | 5,896 | 7,665 |
| EBITDA 1 | - | 1,061 | 1,456 | 1,884 |
| EBIT 1 | - | 1,014 | 1,442 | 1,875 |
| Operating Margin | - | 23.21% | 24.46% | 24.46% |
| Earnings before Tax (EBT) 1 | - | 1,014 | 1,442 | 1,875 |
| Net income 1 | 307.7 | 932.5 | 1,327 | 1,725 |
| Net margin | - | 21.35% | 22.5% | 22.5% |
| EPS 2 | 4.439 | 10.09 | 14.35 | 18.66 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 3/26/23 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 30.3% | 30.1% | 28.1% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | 33.30 | 47.70 | 66.40 |
| Cash Flow per Share 2 | - | 15.30 | 2.190 | 20.60 |
| Capex 1 | - | - | - | - |
| Capex / Sales | - | - | - | - |
| Announcement Date | 3/26/23 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
194.5
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -.--% | 2.47B | |
| +104.78% | 91.31B | |
| +35.92% | 80.93B | |
| +14.11% | 38.83B | |
| +9.25% | 38.8B | |
| -14.61% | 13.12B | |
| +38.26% | 12.41B | |
| +6.56% | 11.25B | |
| -2.44% | 11.1B | |
| +66.46% | 11.05B |
- Stock Market
- Equities
- 301589 Stock
- Financials Xi'an NovaStar Tech Co., Ltd.
