NANJING BESTWAY INTELLIGENT CONTROL TECHNOLOGY CO., LTD. Financials Nanjing Bestway Intelligent Control Technology Co., Ltd.
Equities
301195
CNE100005JR9
IT Services & Consulting
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 33.8 CNY | -1.17% |
|
-4.25% | -16.71% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 6,550 | 5,337 | 4,357 | - | - |
| Enterprise Value (EV) 1 | 6,550 | 5,337 | 4,357 | 4,357 | 4,357 |
| P/E ratio | 28.2 x | 24 x | 15.9 x | 12.9 x | 10.5 x |
| Yield | 1.2% | - | 2.49% | 3.08% | - |
| Capitalization / Revenue | 8.67 x | 5.3 x | 3.32 x | 2.6 x | 2.14 x |
| EV / Revenue | 8.67 x | 5.3 x | 3.32 x | 2.6 x | 2.14 x |
| EV / EBITDA | 29.4 x | 20.1 x | 14.2 x | 11.3 x | 9.32 x |
| EV / FCF | -80,343,495 x | - | - | - | - |
| FCF Yield | -0% | - | - | - | - |
| Price to Book | 3.07 x | 2.34 x | 1.78 x | 1.6 x | 1.4 x |
| Nbr of stocks (in thousands) | 131,522 | 131,522 | 130,438 | - | - |
| Reference price 2 | 49.80 | 40.58 | 33.80 | 33.80 | 33.80 |
| Announcement Date | 4/10/23 | 4/15/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 755.7 | 1,008 | 1,312 | 1,673 | 2,040 |
| EBITDA 1 | - | 222.5 | 265.4 | 306.6 | 384 | 467.4 |
| EBIT 1 | - | 214.8 | 251.3 | 308.5 | 382.7 | 466 |
| Operating Margin | - | 28.43% | 24.93% | 23.52% | 22.88% | 22.85% |
| Earnings before Tax (EBT) 1 | - | 219.9 | 252 | 311.6 | 385.8 | 470.1 |
| Net income 1 | 147.4 | 198.2 | 225 | 279.8 | 346.4 | 422.8 |
| Net margin | - | 26.23% | 22.32% | 21.33% | 20.71% | 20.73% |
| EPS 2 | 1.493 | 1.767 | 1.690 | 2.127 | 2.630 | 3.215 |
| Free Cash Flow | - | -81.52 | - | - | - | - |
| FCF margin | - | -10.79% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.6000 | - | 0.8400 | 1.040 | - |
| Announcement Date | 3/30/22 | 4/10/23 | 4/15/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -81.5 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 16.6% | 10.2% | 11.5% | 12.9% | 13.8% |
| ROA (Net income/ Total Assets) | - | 12% | 8.83% | 9.75% | 10.9% | 11.6% |
| Assets 1 | - | 1,654 | 2,547 | 2,870 | 3,192 | 3,645 |
| Book Value Per Share 2 | - | 16.20 | 17.40 | 19.00 | 21.10 | 24.20 |
| Cash Flow per Share 2 | - | 0.2700 | 1.890 | -0.1400 | 2.870 | -0.2400 |
| Capex 1 | - | 117 | 109 | 38.1 | 44.5 | 54.2 |
| Capex / Sales | - | 15.44% | 10.85% | 2.91% | 2.66% | 2.66% |
| Announcement Date | 3/30/22 | 4/10/23 | 4/15/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
33.8
CNY
Average target price
47.98
CNY
Spread / Average Target
+41.95%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -16.71% | 610M | |
| -11.78% | 194B | |
| +2.84% | 168B | |
| +3.43% | 155B | |
| +6.59% | 101B | |
| +33.28% | 82.99B | |
| +10.93% | 81.93B | |
| -5.80% | 70.47B | |
| -17.81% | 54.89B | |
| -8.05% | 43.26B |
- Stock Market
- Equities
- 301195 Stock
- Financials Nanjing Bestway Intelligent Control Technology Co., Ltd.
