NARI Technology Co., Ltd. Website

NARI Technology Co., Ltd.

SHSE-600406

Basic

  • Market Cap

    CN¥192.47B

  • EV

    CN¥175.84B

  • Shares Out

    8,032.82M

  • Revenue

    CN¥53.08B

  • Employees

    11,016

Margins

  • Gross

    26.36%

  • EBITDA

    18.17%

  • Operating

    15.02%

  • Pre-Tax

    16.36%

  • Net

    13.67%

  • FCF

    19.79%

Returns (5Yr Avg)

  • ROA

    8.54%

  • ROTA

    15.41%

  • ROE

    14.81%

  • ROCE

    16.61%

  • ROIC

    16.63%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥27.88

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    CN¥20.59B

  • Net Debt

    -CN¥19.92B

  • Debt/Equity

    0.01

  • EBIT/Interest

    221.22

Growth (CAGR)

  • Rev 3Yr

    10.3%

  • Rev 5Yr

    13.28%

  • Rev 10Yr

    18.65%

  • Dil EPS 3Yr

    14.89%

  • Dil EPS 5Yr

    10.22%

  • Dil EPS 10Yr

    8.68%

  • Rev Fwd 2Yr

    21.24%

  • EBITDA Fwd 2Yr

    41.83%

  • EPS Fwd 2Yr

    13.42%

  • EPS LT Growth Est

    14.36%

Dividends

  • Yield

    —

  • Payout

    60.18%

  • DPS

    CN¥0.54

  • DPS Growth 3Yr

    30.48%

  • DPS Growth 5Yr

    20.32%

  • DPS Growth 10Yr

    25.02%

  • DPS Growth Fwd 2Yr

    7.52%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Operating Revenues

32,332.4

38,399.5

42,310.7

46,739.4

51,464.6

52,967.1

Other Revenues, Total

91.2

102.9

100.3

89.5

108.7

108.7

Total Revenues

32,423.6

38,502.4

42,411

46,829

51,573.3

53,075.9

Total Revenues % Chg.

13.6%

18.7%

10.2%

10.4%

10.1%

12.3%

Cost of Goods Sold, Total

23,229.4

28,399.1

31,093.6

34,301.6

37,805.1

39,087.2

Gross Profit

9,194.2

10,103.3

11,317.4

12,527.4

13,768.3

13,988.7

Selling General & Admin Expenses, Total

2,402.5

2,340.2

2,617.8

2,902.1

3,352.2

3,387.8

Provision for Bad Debts

147.2

376.7

94.9

74.5

12.1

89.6

R&D Expenses

—

—

—

1,768.4

1,856.1

2,153.2

2,380.3

2,711.7

2,805.7

Other Operating Expenses

-165.7

-207.9

-151.8

-69.2

-275.8

-269.1

Other Operating Expenses, Total

4,152.4

4,365

4,714.2

5,287.8

5,800.2

6,014.1

Operating Income

5,041.8

5,738.3

6,603.3

7,239.6

7,968.1

7,974.6

Interest Expense, Total

-74.8

-69.3

-74.3

-46.6

-38.2

-36

Interest And Investment Income

155.6

196.7

311.5

430.3

535.2

547.2

Net Interest Expenses

80.9

127.4

237.2

383.6

497

511.2

Currency Exchange Gains (Loss)

17.6

-97.9

-44.7

153.3

26.3

26.3

Other Non Operating Income (Expenses)

-25.3

-25.7

-39.7

-54.3

-36.8

-9.9

EBT, Excl. Unusual Items

5,114.9

5,742.2

6,756.1

7,722.2

8,454.5

8,502.1

Gain (Loss) On Sale Of Investments

—

—

—

—

—

46.8

50

15

2

17.5

33.5

Gain (Loss) On Sale Of Assets

-1.2

-0.9

-0.4

6.6

-1.9

-2.2

Asset Writedown

—

-18.9

—

—

—

—

22

Other Unusual Items

138.4

143.1

95.6

154.3

129.6

129.6

EBT, Incl. Unusual Items

5,280

5,934.5

6,866.3

7,885.1

8,599.7

8,684.9

Income Tax Expense

619.8

722.8

823.5

980.4

949.7

953.3

Earnings From Continuing Operations

4,660.3

5,211.7

6,042.8

6,904.7

7,650

7,731.7

Minority Interest

-317.2

-360.1

-400.4

-458.6

-466.3

-476.3

Net Income

4,343.1

4,851.5

5,642.4

6,446.2

7,183.7

7,255.4

Net Income to Common Incl Extra Items

4,343.1

4,851.5

5,642.4

6,446.2

7,183.7

7,255.4

Net Income to Common Excl. Extra Items

4,343.1

4,851.5

5,642.4

6,446.2

7,183.7

7,255.4

Total Shares Outstanding

7,987

7,986.4

7,985.4

8,033.8

8,033

8,032.8

Weighted Avg. Shares Outstanding

7,983.6

7,939

7,966.2

7,958.2

7,964.6

8,085.6

Weighted Avg. Shares Outstanding Dil

7,983.6

7,939

7,966.2

7,958.2

7,964.6

8,085.6

EPS

0.5

0.6

0.7

0.8

0.9

0.9

EPS Diluted

0.5

0.6

0.7

0.8

0.9

0.9

EBITDA

5,820.6

6,862.4

7,877.5

8,599.8

9,573.6

9,641.5

Effective Tax Rate

11.7%

12.2%

12%

12.4%

11%

11%