NANJING DEVELOP ADVANCED MANUFACTURING CO., LTD. Financials Nanjing Develop Advanced Manufacturing Co., Ltd.
Equities
688377
CNE100004249
Industrial Machinery & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.59 CNY | -1.43% |
|
+4.08% | -38.14% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,671 | 3,623 | 8,485 | 5,174 | 3,209 | - |
| Enterprise Value (EV) 1 | 3,671 | 3,623 | 8,485 | 5,174 | 3,209 | 3,209 |
| P/E ratio | 41.9 x | 109 x | 69.8 x | 36.2 x | 11.4 x | 8.09 x |
| Yield | - | - | 0.36% | - | - | - |
| Capitalization / Revenue | - | 6.86 x | 8.63 x | 4.28 x | 1.76 x | 1.38 x |
| EV / Revenue | - | 6.86 x | 8.63 x | 4.28 x | 1.76 x | 1.38 x |
| EV / EBITDA | - | 49.8 x | 48.2 x | 23.4 x | 8.74 x | 6.45 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 2.43 x | 5.28 x | 2.97 x | 1.59 x | 1.38 x |
| Nbr of stocks (in thousands) | 194,667 | 194,667 | 192,923 | 192,923 | 193,439 | - |
| Reference price 2 | 18.86 | 18.61 | 43.98 | 26.82 | 16.59 | 16.59 |
| Announcement Date | 2/26/21 | 2/25/22 | 2/27/23 | 2/23/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 527.9 | 982.8 | 1,210 | 1,818 | 2,331 |
| EBITDA 1 | - | 72.73 | 175.9 | 221.5 | 367 | 497.7 |
| EBIT 1 | - | 29.74 | 134.8 | 162.3 | 296.4 | 426.5 |
| Operating Margin | - | 5.63% | 13.71% | 13.41% | 16.3% | 18.3% |
| Earnings before Tax (EBT) 1 | - | 31.52 | 134.5 | 162.5 | 297.6 | 427.5 |
| Net income 1 | 78.27 | 32.19 | 121.5 | 142.3 | 284.4 | 399.3 |
| Net margin | - | 6.1% | 12.36% | 11.76% | 15.64% | 17.13% |
| EPS 2 | 0.4500 | 0.1700 | 0.6300 | 0.7400 | 1.460 | 2.050 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | 0.1600 | - | - | - |
| Announcement Date | 2/26/21 | 2/25/22 | 2/27/23 | 2/23/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 2.13% | 7.83% | 8.47% | 14% | 17% |
| ROA (Net income/ Total Assets) | - | 1.9% | 5.76% | - | - | - |
| Assets 1 | - | 1,694 | 2,110 | - | - | - |
| Book Value Per Share 2 | - | 7.660 | 8.330 | 9.040 | 10.40 | 12.10 |
| Cash Flow per Share 2 | - | 0.3400 | -0.1100 | 1.020 | 1.590 | 0.8900 |
| Capex | - | 203 | 186 | - | - | - |
| Capex / Sales | - | 38.49% | 18.93% | - | - | - |
| Announcement Date | 2/26/21 | 2/25/22 | 2/27/23 | 2/23/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
16.59
CNY
Average target price
36.3
CNY
Spread / Average Target
+118.81%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -38.14% | 444M | |
| +21.45% | 9.06B | |
| +25.71% | 6.73B | |
| +18.79% | 5.13B | |
| +9.40% | 4.89B | |
| +25.48% | 4.4B | |
| -19.82% | 3.07B | |
| +2.88% | 2.61B | |
| -27.71% | 2.59B | |
| +0.85% | 2.58B |
- Stock Market
- Equities
- 688377 Stock
- Financials Nanjing Develop Advanced Manufacturing Co., Ltd.
