Valuation Ningbo Tuopu Group Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
72.01 ^CNY	-0.70%		-0.81%	-6.70%

02-11	Ningbo Tuopu sees 2025 net profit down 3.4-13.4% Y/Y	RE
12-02	Ningbo Tuopu Group Plans Hong Kong IPO	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	40,543	58,408	64,558	81,001	82,615	125,142	125,142	-
Change	-	44.06%	10.53%	25.47%	1.99%	51.48%	0%	-
Enterprise Value (EV) ¹	40,156	58,681	68,101	85,378	85,525	124,723	123,240	120,845
Change	-	46.13%	16.05%	25.37%	0.17%	45.83%	-1.19%	-1.94%
P/E ratio	64.1x	57x	38x	37.7x	27.5x	41.8x	32.9x	26.5x
PBR	5.21x	5.52x	5.39x	5.88x	4.23x	5.68x	4.96x	4.32x
PEG	-	1x	0.6x	1.4x	0.8x	-12.84x	1.2x	1.1x
Capitalization / Revenue	6.23x	5.1x	4.04x	4.11x	3.11x	4.17x	3.39x	2.84x
EV / Revenue	6.17x	5.12x	4.26x	4.33x	3.22x	4.16x	3.34x	2.74x
EV / EBITDA	34.3x	33.2x	24.2x	23.1x	17.3x	24.4x	19.3x	15.9x
EV / EBIT	56.9x	51.3x	34.4x	34.1x	25x	38x	28.6x	22.5x
EV / FCF	-153x	-25.7x	-21.8x	410x	948x	81.3x	58.5x	41.8x
FCF Yield	-0.65%	-3.89%	-4.58%	0.24%	0.11%	1.23%	1.71%	2.39%
Dividend per Share ²	0.1186	0.1917	0.3193	0.3834	0.519	0.4908	0.6002	0.7301
Rate of return	0.45%	0.52%	0.79%	0.76%	1.06%	0.68%	0.83%	1.01%
EPS ²	0.4138	0.6414	1.062	1.345	1.78	1.722	2.187	2.714
Distribution rate	28.7%	29.9%	30.1%	28.5%	29.2%	28.5%	27.4%	26.9%
Net sales ¹	6,511	11,463	15,993	19,729	26,600	29,995	36,912	44,035
EBITDA ¹	1,169	1,770	2,813	3,701	4,943	5,118	6,401	7,614
EBIT ¹	706.1	1,145	1,978	2,502	3,420	3,280	4,316	5,362
Net income ¹	628.2	1,017	1,700	2,153	3,001	2,956	3,785	4,674
Net Debt ¹	-386.7	272.2	3,543	4,377	2,910	-418.9	-1,902	-4,297
Reference price ²	26.50	36.55	40.40	50.69	49.00	72.01	72.01	72.01
Nbr of stocks (in thousands)	1,529,732	1,597,968	1,597,968	1,597,971	1,686,025	1,737,836	1,737,836	-
Announcement Date	06/04/21	14/03/22	09/04/23	15/03/24	23/04/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NINGBO TUOPU GROUP CO.,LTD.	41.82x	4.16x	24.37x	0.68%	18.11B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	23.03x	1.45x	12.17x	1.44%	43.84B
DENSO CORPORATION	13.51x	0.79x	6.04x	2.9%	39.34B
WEICHAI POWER CO., LTD.	19.02x	0.83x	6.47x	2.95%	33.35B
HYUNDAI MOBIS CO.,LTD	9.91x	0.61x	8.16x	1.52%	26.51B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.05x	3.2x	11.16x	3.88%	22.2B
APTIV PLC	14.02x	1.07x	6.67x	-.--%	18.13B
CONTINENTAL AG	-49.71x	1.01x	7.66x	3.49%	17.53B
MAGNA INTERNATIONAL INC.	13.74x	0.56x	6.05x	2.82%	19.24B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	33.44x	1.19x	13.1x	0.62%	15.29B
Average	13.48x	1.49x	10.19x	2.03%	25.35B
Weighted average by Cap.	14.64x	1.38x	9.72x	2.13%