Stock 600821 NYOCOR CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NYOCOR Co., Ltd.

Equities

600821

CNE0000003H1

Electric Utilities

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
5.8 CNY +1.05% Intraday chart for NYOCOR Co., Ltd. -0.17% -5.23%
Apr. 11 NYOCOR Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Apr. 02 Tranche Update on NYOCOR Co., Ltd.'s Equity Buyback Plan announced on November 21, 2023. CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,643 14,580 14,460 12,223 11,410 - -
Enterprise Value (EV) 1 5,643 14,580 14,460 12,223 11,410 11,410 11,410
P/E ratio 66 x 32.7 x 16.1 x 15.3 x 11.1 x 8.7 x 6.96 x
Yield - - - 1.23% 3.88% 5% 6.21%
Capitalization / Revenue - 7.64 x 4.69 x 3.67 x 2.84 x 2.24 x 1.82 x
EV / Revenue - 7.64 x 4.69 x 3.67 x 2.84 x 2.24 x 1.82 x
EV / EBITDA - 14.2 x 7.93 x 6.1 x 3.42 x 2.8 x 2.28 x
EV / FCF - - -23.6 x 164 x -4.79 x 3.98 x -3.84 x
FCF Yield - - -4.24% 0.61% -20.9% 25.1% -26%
Price to Book - 2.98 x 1.73 x 1.37 x 1.2 x 1.1 x 1 x
Nbr of stocks (in thousands) 1,221,498 1,536,357 1,997,263 1,997,263 1,967,325 - -
Reference price 2 4.620 9.490 7.240 6.120 5.800 5.800 5.800
Announcement Date 4/29/21 2/16/22 3/30/23 4/11/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 1,908 3,082 3,328 4,014 5,104 6,268
EBITDA 1 - 1,030 1,823 2,004 3,338 4,070 4,998
EBIT 1 - 444.4 866.7 918.1 1,214 1,554 1,972
Operating Margin - 23.29% 28.12% 27.59% 30.26% 30.45% 31.46%
Earnings before Tax (EBT) 1 - 472.5 891.6 974.2 1,254 1,601 2,012
Net income 1 56.37 406.2 732 802.3 1,043 1,328 1,667
Net margin - 21.29% 23.75% 24.11% 26% 26.02% 26.6%
EPS 2 0.0700 0.2900 0.4500 0.4000 0.5233 0.6667 0.8333
Free Cash Flow 1 - - -613.3 74.56 -2,383 2,868 -2,971
FCF margin - - -19.9% 2.24% -59.37% 56.19% -47.4%
FCF Conversion (EBITDA) - - - 3.72% - 70.46% -
FCF Conversion (Net income) - - - 9.29% - 215.95% -
Dividend per Share 2 - - - 0.0750 0.2250 0.2900 0.3600
Announcement Date 4/29/21 2/16/22 3/30/23 4/11/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - - -613 74.6 -2,383 2,868 -2,971
ROE (net income / shareholders' equity) - 9.83% 12.7% 9.2% 10.8% 12.7% 14.4%
ROA (Net income/ Total Assets) - - - - 3.3% 3.3% 3.7%
Assets 1 - - - - 31,618 40,244 45,062
Book Value Per Share 2 - 3.180 4.190 4.480 4.820 5.250 5.800
Cash Flow per Share 2 - 0.6200 1.520 1.080 2.010 1.300 2.470
Capex 1 - - 3,659 2,081 5,052 6,592 6,940
Capex / Sales - - 118.7% 62.53% 125.86% 129.14% 110.72%
Announcement Date 4/29/21 2/16/22 3/30/23 4/11/24 - - -
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

Ratings for NYOCOR Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
5.8 CNY
Average target price
6.51 CNY
Spread / Average Target
+12.24%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Solar Electric Ultilities

1st Jan change Capi.
NYOCOR CO., LTD. Stock NYOCOR Co., Ltd.
-5.23% 1.57B
WAAREE RENEWABLE TECHNOLOGIES LIMITED Stock Waaree Renewable Technologies Limited
+593.58% 3.43B
CECEP SOLAR ENERGY CO.,LTD. Stock CECEP Solar Energy Co.,Ltd.
-7.17% 2.79B
SP NEW ENERGY CORPORATION Stock SP New Energy Corporation
-24.24% 867M
O.Y. NOFAR ENERGY LTD Stock O.Y. Nofar Energy Ltd
-5.71% 850M
ZHEJIANG SUNOREN SOLAR TECHNOLOGY CO.,LTD. Stock Zhejiang Sunoren Solar Technology Co.,Ltd.
-23.49% 611M
ALTUS POWER, INC. Stock Altus Power, Inc.
-47.00% 579M
SHANDONG HI-SPEED NEW ENERGY GROUP LIMITED Stock Shandong Hi-Speed New Energy Group Limited
-9.72% 560M
J&V ENERGY TECHNOLOGY CO., LTD. Stock J&V Energy Technology Co., Ltd.
+53.28% 517M
SOLARMAX TECHNOLOGY, INC. Stock SolarMax Technology, Inc.
0.00% 475M
Solar Electric Ultilities
  1. Stock Market
  2. Equities
  3. 600821 Stock
  4. Financials NYOCOR Co., Ltd.