NOBLELIFT INTELLIGENT EQUIPMENT CO.,LTD. Financials Noblelift Intelligent Equipment Co.,Ltd.
Equities
603611
CNE1000021B4
Auto & Truck Manufacturers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.55 CNY | +0.70% |
|
+3.71% | +13.84% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,334 | 3,709 | 4,997 | 4,171 | 4,876 | 5,551 | - |
| Enterprise Value (EV) 1 | 4,334 | 3,709 | 4,997 | 4,171 | 4,876 | 5,551 | 5,551 |
| P/E ratio | 17.8 x | 15.8 x | 16.6 x | 10.4 x | 10.6 x | 9 x | 6.23 x |
| Yield | - | 2.08% | 2.84% | 3.4% | 3.29% | 3.9% | - |
| Capitalization / Revenue | 1.4 x | 0.91 x | 0.85 x | 0.62 x | 0.7 x | 0.59 x | 0.45 x |
| EV / Revenue | 1.4 x | 0.91 x | 0.85 x | 0.62 x | 0.7 x | 0.59 x | 0.45 x |
| EV / EBITDA | 12.2 x | 9.72 x | 11.3 x | 7.44 x | 7.57 x | 6.28 x | 4.56 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 2.75 x | 2.06 x | 2.51 x | 1.84 x | 1.83 x | 1.85 x | 1.56 x |
| Nbr of stocks (in thousands) | 262,361 | 257,601 | 257,601 | 257,601 | 257,601 | 257,601 | - |
| Reference price 2 | 16.52 | 14.40 | 19.40 | 16.19 | 18.93 | 21.55 | 21.55 |
| Announcement Date | 4/30/20 | 4/15/21 | 4/14/22 | 4/17/23 | 4/17/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,087 | 4,077 | 5,887 | 6,702 | 6,963 | 9,377 | 12,232 |
| EBITDA 1 | 354.4 | 381.5 | 442.1 | 560.8 | 644.5 | 884.4 | 1,216 |
| EBIT 1 | 278.5 | 282.9 | 342.3 | 457.3 | 532 | 709.1 | 1,014 |
| Operating Margin | 9.02% | 6.94% | 5.81% | 6.82% | 7.64% | 7.56% | 8.29% |
| Earnings before Tax (EBT) 1 | 281 | 283.5 | 339.5 | 451.5 | 528.2 | 707.9 | 1,011 |
| Net income 1 | 242.3 | 242.4 | 300.2 | 402.2 | 457.7 | 616.3 | 890.5 |
| Net margin | 7.85% | 5.95% | 5.1% | 6% | 6.57% | 6.57% | 7.28% |
| EPS 2 | 0.9300 | 0.9100 | 1.170 | 1.560 | 1.780 | 2.395 | 3.460 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | 0.3000 | 0.5500 | 0.5500 | 0.6220 | 0.8400 | - |
| Announcement Date | 4/30/20 | 4/15/21 | 4/14/22 | 4/17/23 | 4/17/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 14.5% | 14% | 15.3% | 18.2% | 18.3% | 21.1% | 25.1% |
| ROA (Net income/ Total Assets) | 5.64% | 4.53% | 4.51% | 4.83% | - | 5% | - |
| Assets 1 | 4,296 | 5,357 | 6,649 | 8,323 | - | 12,325 | - |
| Book Value Per Share 2 | 6.010 | 6.990 | 7.720 | 8.790 | 10.30 | 11.60 | 13.80 |
| Cash Flow per Share 2 | 1.390 | 1.000 | 0.8700 | 1.950 | 0.3900 | 3.080 | 3.060 |
| Capex 1 | 93.7 | 72.5 | 127 | 117 | 324 | 150 | - |
| Capex / Sales | 3.03% | 1.78% | 2.15% | 1.74% | 4.66% | 1.6% | - |
| Announcement Date | 4/30/20 | 4/15/21 | 4/14/22 | 4/17/23 | 4/17/24 | - | - |
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
2
Last Close Price
21.55
CNY
Average target price
25.2
CNY
Spread / Average Target
+16.94%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +13.84% | 765M | |
| +9.80% | 178M | |
| -49.35% | 111M |
- Stock Market
- Equities
- 603611 Stock
- Financials Noblelift Intelligent Equipment Co.,Ltd.