NARI Technology Co., Ltd. (600406)

Basic

  • Market Cap

    CN¥176.65B

  • EV

    CN¥166.39B

  • Shares Out

    8,033.03M

  • Revenue

    CN¥49.78B

  • Employees

    10,483

Margins

  • Gross

    27.41%

  • EBITDA

    18.32%

  • Operating

    15.56%

  • Pre-Tax

    16.86%

  • Net

    13.96%

  • FCF

    12.61%

Returns (5Yr Avg)

  • ROA

    5.93%

  • ROE

    14.84%

  • ROCE

    16.76%

  • ROIC

    16.98%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥28.22

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥6.31

  • Earnings (Dil)

    CN¥0.88

  • FCF

    CN¥0.8

  • Book Value

    CN¥5.61

Growth (CAGR)

  • Rev 3Yr

    12.1%

  • Rev 5Yr

    12.48%

  • Rev 10Yr

    17.29%

  • Dil EPS 3Yr

    14.3%

  • Dil EPS 5Yr

    11.65%

  • Dil EPS 10Yr

    9.28%

  • Rev Fwd 2Yr

    21.24%

  • EBITDA Fwd 2Yr

    41.83%

  • EPS Fwd 2Yr

    15.2%

  • EPS LT Growth Est

    14.29%

Dividends

  • Yield

    —

  • Payout

    36.87%

  • DPS

    CN¥0.33

  • DPS Growth 3Yr

    24.65%

  • DPS Growth 5Yr

    9.3%

  • DPS Growth 10Yr

    14.11%

  • DPS Growth Fwd 2Yr

    15.45%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

28,452.3

32,332.4

38,399.5

42,310.7

46,739.4

49,690.6

Other Revenues, Total

88.1

91.2

102.9

100.3

89.5

89.5

Total Revenues

28,540.4

32,423.6

38,502.4

42,411.0

46,829.0

49,780.1

Total Revenues % Chg.

18.0%

13.6%

18.7%

10.2%

10.4%

11.1%

Cost of Goods Sold, Total

20,366.9

23,229.4

28,399.1

31,093.6

34,301.6

36,135.7

Gross Profit

8,173.4

9,194.2

10,103.3

11,317.4

12,527.4

13,644.4

Selling General & Admin Expenses, Total

2,141.5

2,402.5

2,340.2

2,617.8

2,902.1

3,067.1

Provision for Bad Debts

28.6

147.2

376.7

94.9

74.5

201.9

R&D Expenses

1,543.2

1,768.4

1,856.1

2,153.2

2,380.3

2,655.6

Other Operating Expenses

-338.6

-165.7

-207.9

-151.8

-69.2

-25.8

Other Operating Expenses, Total

3,374.6

4,152.4

4,365.0

4,714.2

5,287.8

5,898.9

Operating Income

4,798.8

5,041.8

5,738.3

6,603.3

7,239.6

7,745.5

Interest Expense, Total

-44.5

-74.8

-69.3

-74.3

-46.6

-22.6

Interest And Investment Income

195.6

155.6

196.7

311.5

430.3

133.4

Net Interest Expenses

151.1

80.9

127.4

237.2

383.6

110.8

Currency Exchange Gains (Loss)

58.3

17.6

-97.9

-44.7

153.3

153.3

Other Non Operating Income (Expenses)

12.2

-25.3

-25.7

-39.7

-54.3

178.4

EBT, Excl. Unusual Items

5,020.4

5,114.9

5,742.2

6,756.1

7,722.2

8,187.9

Gain (Loss) On Sale Of Investments

—

46.8

50.0

15.0

2.0

6.8

Gain (Loss) On Sale Of Assets

0.1

-1.2

-0.9

-0.4

6.6

4.0

Asset Writedown

-2.6

-18.9

—

—

—

-30.5

Other Unusual Items

-0.4

138.4

143.1

95.6

154.3

223.5

EBT, Incl. Unusual Items

5,017.5

5,280.0

5,934.5

6,866.3

7,885.1

8,391.8

Income Tax Expense

567.6

619.8

722.8

823.5

980.4

974.2

Earnings From Continuing Operations

4,449.9

4,660.3

5,211.7

6,042.8

6,904.7

7,417.5

Minority Interest

-287.8

-317.2

-360.1

-400.4

-458.6

-466.0

Net Income

4,162.1

4,343.1

4,851.5

5,642.4

6,446.2

6,951.6

Net Income to Common Incl Extra Items

4,162.1

4,343.1

4,851.5

5,642.4

6,446.2

6,951.6

Net Income to Common Excl. Extra Items

4,162.1

4,343.1

4,851.5

5,642.4

6,446.2

6,951.6

Total Shares Outstanding

7,920.6

7,987.0

7,986.4

7,985.4

8,033.8

7,880.0

Weighted Avg. Shares Outstanding

7,733.3

7,983.6

7,939.0

7,966.2

7,949.1

7,886.4

Weighted Avg. Shares Outstanding Dil

7,733.3

7,983.6

7,939.0

7,966.2

7,949.1

7,886.4

EPS

0.5

0.5

0.6

0.7

0.8

0.9

EPS Diluted

0.5

0.5

0.6

0.7

0.8

0.9

EBITDA

5,347.5

5,820.6

6,862.4

7,877.5

8,569.8

9,117.6