Valuation NARI Technology Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-06-13			5-day change	1st Jan Change
22.38 ^CNY	-0.04%		+0.04%	-11.26%

May. 16	Macquarie Downgrades NARI Technology to Underperform from Neutral; Price Target is 18.50 Yuan	MT
May. 12	Jefferies Adjusts Nari Technology's Price Target to 27 Yuan from 28 Yuan, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	122,799	221,984	163,354	179,297	202,069	179,298	-	-
Change	-	80.77%	-26.41%	9.76%	12.7%	-11.27%	-	-
Enterprise Value (EV) ¹	113,049	210,828	149,926	163,106	193,738	166,012	160,243	157,657
Change	-	86.49%	-28.89%	8.79%	18.78%	-14.31%	-3.48%	-1.61%
P/E ratio	25.1x	39.2x	25.2x	24.8x	26.5x	21.1x	18.5x	16.9x
PBR	3.6x	5.84x	3.85x	3.8x	4.12x	3.35x	3.06x	2.84x
PEG	-	2.5x	1.8x	2.2x	4.77x	1.8x	1.3x	1.77x
Capitalization / Revenue	3.19x	5.23x	3.49x	3.48x	3.52x	2.77x	2.47x	2.2x
EV / Revenue	2.94x	4.97x	3.2x	3.16x	3.37x	2.57x	2.21x	1.93x
EV / EBITDA	16.1x	25.9x	16.2x	15.9x	20x	15x	13x	11.7x
EV / EBIT	19.2x	30.8x	19.1x	19x	21.3x	16.8x	14.1x	12.6x
EV / FCF	-	79.2x	28x	17.2x	20.9x	18.2x	18.5x	15.5x
FCF Yield	-	1.26%	3.57%	5.82%	4.78%	5.51%	5.41%	6.45%
Dividend per Share ²	0.2431	0.2847	0.325	0.54	0.435	0.6425	0.6965	0.7653
Rate of return	1.58%	1.02%	1.6%	2.42%	1.72%	2.87%	3.11%	3.42%
EPS ²	0.6134	0.7083	0.8083	0.9	0.95	1.062	1.209	1.325
Distribution rate	39.6%	40.2%	40.2%	60%	45.8%	60.5%	57.6%	57.8%
Net sales ¹	38,502	42,411	46,829	51,573	57,417	64,678	72,547	81,592
EBITDA ¹	7,009	8,136	9,230	10,242	9,665	11,056	12,285	13,466
EBIT ¹	5,874	6,843	7,852	8,575	9,106	9,899	11,395	12,527
Net income ¹	4,852	5,642	6,446	7,184	7,610	8,495	9,741	10,652
Net Debt ¹	-9,750	-11,156	-13,428	-16,192	-8,331	-13,286	-19,055	-21,641
Reference price ²	15.38	27.80	20.33	22.32	25.22	22.38	22.38	22.38
Nbr of stocks (in thousands)	7,986,359	7,985,429	8,033,819	8,033,033	8,012,256	8,011,521	-	-
Announcement Date	4/22/21	4/28/22	4/27/23	4/25/24	4/28/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NARI TECHNOLOGY CO., LTD.	21.07x	2.57x	15.02x	2.87%	24.97B
IBM	30.51x	4.39x	16.74x	2.43%	252B
ACCENTURE PLC	24.43x	2.79x	14.65x	1.84%	195B
TATA CONSULTANCY SERVICES LTD.	24.07x	4.52x	16.71x	3.5%	145B
AUTOMATIC DATA PROCESSING, INC.	30.76x	6.15x	21.18x	1.92%	125B
CROWDSTRIKE HOLDINGS, INC.	-807.44x	24.08x	94.31x	-.--%	120B
RELX PLC	33.66x	7.89x	19.83x	1.73%	97.11B
INFOSYS LIMITED	23.73x	3.66x	15.1x	3.25%	77.12B
SNOWFLAKE INC.	-49.44x	14.6x	117.93x	-.--%	69.47B
HCL TECHNOLOGIES LIMITED	25.16x	3.48x	15.85x	3.59%	53.34B
Average	-64.35x	7.41x	34.73x	2.11%	115.84B
Weighted average by Cap.	-63.38x	7.14x	31.02x	2.07%