NORINCO INTERNATIONAL COOPERATION LTD. Financials Norinco International Cooperation Ltd.
Equities
000065
CNE000000VZ9
Construction & Engineering
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.64 CNY | -2.17% |
|
+4.46% | +12.66% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,645 | 8,264 | 11,240 | 12,666 | - | - |
| Enterprise Value (EV) 1 | 6,645 | 8,264 | 11,240 | 12,666 | 12,666 | 12,666 |
| P/E ratio | 11 x | 12.7 x | 12.8 x | 12 x | 10.2 x | 8.75 x |
| Yield | - | - | 0.82% | 1.11% | 1.5% | - |
| Capitalization / Revenue | - | 0.62 x | 0.52 x | 0.51 x | 0.46 x | 0.4 x |
| EV / Revenue | - | 0.62 x | 0.52 x | 0.51 x | 0.46 x | 0.4 x |
| EV / EBITDA | - | 6.91 x | 8.2 x | 7.33 x | 6.47 x | 5.84 x |
| EV / FCF | - | - | - | 10.5 x | 9.17 x | 7.29 x |
| FCF Yield | - | - | - | 9.5% | 10.9% | 13.7% |
| Price to Book | - | 1.08 x | 1.33 x | 1.3 x | 1.18 x | 1.03 x |
| Nbr of stocks (in thousands) | 774,482 | 1,001,708 | 1,001,780 | 1,002,018 | - | - |
| Reference price 2 | 8.580 | 8.250 | 11.22 | 12.64 | 12.64 | 12.64 |
| Announcement Date | 4/29/22 | 4/24/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 13,433 | 21,488 | 24,955 | 27,554 | 31,855 |
| EBITDA 1 | - | 1,195 | 1,371 | 1,727 | 1,958 | 2,169 |
| EBIT 1 | - | 954.4 | 1,117 | 1,354 | 1,604 | 1,818 |
| Operating Margin | - | 7.1% | 5.2% | 5.43% | 5.82% | 5.71% |
| Earnings before Tax (EBT) 1 | - | 965.5 | 1,114 | 1,357 | 1,608 | 1,818 |
| Net income 1 | 623.7 | 636 | 918.1 | 1,063 | 1,244 | 1,434 |
| Net margin | - | 4.73% | 4.27% | 4.26% | 4.52% | 4.5% |
| EPS 2 | 0.7800 | 0.6500 | 0.8800 | 1.053 | 1.233 | 1.445 |
| Free Cash Flow 1 | - | - | - | 1,203 | 1,381 | 1,738 |
| FCF margin | - | - | - | 4.82% | 5.01% | 5.46% |
| FCF Conversion (EBITDA) | - | - | - | 69.66% | 70.53% | 80.11% |
| FCF Conversion (Net income) | - | - | - | 113.24% | 110.99% | 121.19% |
| Dividend per Share 2 | - | - | 0.0920 | 0.1400 | 0.1900 | - |
| Announcement Date | 4/29/22 | 4/24/23 | 3/29/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | 1,203 | 1,381 | 1,738 |
| ROE (net income / shareholders' equity) | - | 8.98% | 11.3% | 11% | 11.4% | 11.7% |
| ROA (Net income/ Total Assets) | - | - | 4.01% | 4.3% | 4.64% | 4.8% |
| Assets 1 | - | - | 22,920 | 24,715 | 26,814 | 29,877 |
| Book Value Per Share 2 | - | 7.600 | 8.450 | 9.760 | 10.80 | 12.30 |
| Cash Flow per Share 2 | - | 0.7400 | 0.7000 | 1.310 | 1.770 | 1.730 |
| Capex 1 | - | - | 186 | 349 | 323 | 326 |
| Capex / Sales | - | - | 0.86% | 1.4% | 1.17% | 1.02% |
| Announcement Date | 4/29/22 | 4/24/23 | 3/29/24 | - | - | - |
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
6
Last Close Price
12.64
CNY
Average target price
15.2
CNY
Spread / Average Target
+20.29%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +12.66% | 1.75B | |
| +1.67% | 71.03B | |
| -7.25% | 53.83B | |
| +25.80% | 39.74B | |
| +13.93% | 31.57B | |
| +4.72% | 27.28B | |
| +17.96% | 21.32B | |
| +17.92% | 19.99B | |
| +76.52% | 17.87B | |
| +32.47% | 17.66B |
- Stock Market
- Equities
- 000065 Stock
- Financials Norinco International Cooperation Ltd.