Projected Income Statement: Mech-Mind Robotics Technologies Co., Ltd.

Forecast Balance Sheet: Mech-Mind Robotics Technologies Co., Ltd.

Forecast Balance Sheet - Mech-Mind Robotics Technologies Co., Ltd.
Fiscal Period: December 2025 2026 2027 2028
Net Debt 1 - -2,188 -2,236 -2,454
Change - - -2.19% -9.75%
Announcement Date 8/24/26 - - -
1CNY in Million
Estimates

Cash Flow Forecast: Mech-Mind Robotics Technologies Co., Ltd.

Fiscal Period: December 2026 2027 2028
CAPEX 1 41 45 51
Change - 9.76% 13.33%
Free Cash Flow (FCF) 1 -133 41 211
Change - 130.83% 414.63%
Announcement Date - - -
1CNY in Million
Estimates

Forecast Financial Ratios: Mech-Mind Robotics Technologies Co., Ltd.

Fiscal Period: December 2025 2026 2027 2028

Profitability

    
EBITDA Margin (%) - -14.37% 10.46% 21.45%
EBIT Margin (%) - -18.53% 6.91% 18.34%
EBT Margin (%) - -18.68% 8.39% 19.24%
Net margin (%) -92.64% -18.82% 8.29% 18.34%
FCF margin (%) - -19.11% 4.05% 14.6%
FCF / Net Income (%) - 101.53% 48.81% 79.62%

Profitability

    
ROA - -7.4% 2.4% 8%
ROE - - 3.3% 9.7%

Financial Health

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

Capital Intensity

    
CAPEX / Current Assets (%) - 5.89% 4.44% 3.53%
CAPEX / EBITDA (%) - -41% 42.45% 16.45%
CAPEX / FCF (%) - -30.83% 109.76% 24.17%

Items per share

    
Cash flow per share 1 - -0.7 0.7 2
Change - - 200% 185.71%
Dividend per Share 1 - - - -
Change - - - -
Book Value Per Share 1 - 19.3 20.1 22.3
Change - - 4.15% 10.95%
EPS 1 - -1.02 0.66 2.06
Change - - 164.71% 212.12%
Nbr of stocks (in thousands) - 125,011 125,011 125,011
Announcement Date - - - -
1CNY
Estimates
2026 *2027 *
P/E -72.7x 112x
PBR 3.84x 3.69x
EV / Sales 10.2x 6.95x
Yield - -

EPS & Dividend

EPS & Dividend - Mech-Mind Robotics Technologies Co., Ltd.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Mech-Mind Robotics Technologies Co., Ltd.
 
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
74.17CNY
Average target price
100.00CNY
Spread / Average Target
+34.83%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - Mech-Mind Robotics Technologies Co., Ltd.
  1. Stock Market
  2. Stocks
  3. 9615 Stock
  4. Financials Mech-Mind Robotics Technologies Co., Ltd.