Valuation Ningbo Boway Alloy Material Company Limited

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-01-24			5-day change	1st Jan Change
20.95 ^CNY	+2.20%		+6.24%	+3.20%

Oct. 25	Ningbo Boway Alloy Material's Q3 Profit Rises 39%	MT
Oct. 24	Ningbo Boway Alloy Material Company Limited Reports Earnings Results for the Nine Months Ended September 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,557	8,916	18,614	11,681	12,122	16,353	16,353	-
Change	-	17.98%	108.75%	-37.25%	3.77%	34.9%	0%	-
Enterprise Value (EV)	7,557	8,916	18,614	11,681	12,122	16,353	16,353	16,353
Change	-	17.98%	108.75%	-37.25%	3.77%	34.9%	0%	0%
P/E ratio	17.6x	20.1x	60.5x	21.8x	10.9x	10.9x	8.82x	7.65x
PBR	2.05x	1.75x	3.44x	1.94x	1.73x	2x	1.71x	1.47x
PEG	-	-1.8x	-1.9x	0.3x	0x	0.3x	0.4x	0.5x
Capitalization / Revenue	1x	1.17x	1.85x	0.87x	0.68x	0.81x	0.71x	0.65x
EV / Revenue	0x	0x	0x	0x	0x	0.81x	0.71x	0.65x
EV / EBITDA	-	0x	0x	0x	0x	7.38x	6.02x	5.21x
EV / EBIT	-	0x	0x	0x	0x	9.44x	7.65x	6.65x
EV / FCF	-	-	-	-	-	184x	5.85x	8.65x
FCF Yield	-	-	-	-	-	0.54%	17.1%	11.6%
Dividend per Share ²	-	0.17	0.12	0.21	0.45	0.605	0.8	0.95
Rate of return	-	1.48%	0.51%	1.42%	2.9%	2.89%	3.82%	4.53%
EPS ²	0.64	0.57	0.39	0.68	1.43	1.928	2.376	2.738
Distribution rate	-	29.8%	30.8%	30.9%	31.5%	31.4%	33.7%	34.7%
Net sales ¹	7,592	7,589	10,038	13,448	17,756	20,236	22,918	24,969
EBITDA ¹	-	736.2	600.1	966.9	1,740	2,216	2,715	3,137
EBIT ¹	-	468.7	301	614	1,295	1,732	2,138	2,460
Net income ¹	440.1	428.9	310.3	537.1	1,124	1,509	1,861	2,143
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	11.26	11.48	23.60	14.81	15.53	20.95	20.95	20.95
Nbr of stocks (in thousands)	671,174	776,697	788,711	788,711	780,532	780,559	780,559	-
Announcement Date	4/20/20	4/12/21	4/18/22	4/24/23	4/22/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
NINGBO BOWAY ALLOY MATERIAL COMPANY LIMITED	10.63x	-	-	+2.95%	2.2B
ZHEJIANG HUAYOU COBALT CO., LTD	14.56x	1.24x	8.46x	+3.28%	6.64B
WESTERN SUPERCONDUCTING TECHNOLOGIES CO., LTD.	32.6x	-	-	+1.76%	3.85B
PANGANG GROUP VANADIUM & TITANIUM RESOURCES CO., LTD.	68.25x	-	-	-	3.48B
YUNNAN COPPER CO.,LTD	13.19x	-	-	-	3.43B
ZHE JIANG HAI LIANG CO., LTD	17.21x	-	-	-	2.81B
CHINA NONFERROUS MINING CORPORATION LIMITED	6.64x	-	-	+4.52%	2.59B
Average	23.30x	1.24x	8.46x	+3.13%	3.57B
Weighted average by Cap.	23.76x	1.24x	8.46x	+3.06%