Valuation Jiangsu Nata Opto-electronic Material Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 14/01/2026			5-day change	1st Jan Change
56.97 ^CNY	+3.96%		+23.87%	+32.80%

08/01	Japan chemical makers fall, China rivals jump after Beijing launches anti-dumping probe	RE
05/01	Jiangsu Nata Opto-electronic Material Co., Ltd. agreed to acquire an additional 16.17% stake in Nata Opto-electronic Co., Ltd. from Suzhou Nansheng No. 3 Enterprise Management Partnership Enterprise (Limited Partnership) and Suzhou Nansheng No. 4 Enterprise Management Partnership Enterprise (Limited Partnership) for CNY 77.6 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	16,135	19,405	15,795	15,004	22,242	39,375	39,375	-
Change	-	20.27%	-18.61%	-5.01%	48.24%	77.03%	0%	-
Enterprise Value (EV)	16,135	19,405	15,795	15,004	22,242	39,375	39,375	39,375
Change	-	20.27%	-18.61%	-5.01%	48.24%	77.03%	0%	0%
P/E ratio	183x	137x	85.4x	70.8x	78.8x	109x	88.1x	75.2x
PBR	12.4x	10.1x	7.54x	6.83x	6.54x	10.6x	9.63x	8.68x
PEG	-	2.5x	2.8x	4.8x	3.1x	3.8x	3.8x	4.4x
Capitalization / Revenue	27.1x	19.7x	9.99x	8.81x	9.46x	13.7x	11.6x	10.1x
EV / Revenue	0x	0x	0x	0x	0x	13.7x	11.6x	10.1x
EV / EBITDA	-	-	-	0x	0x	60.9x	52x	48.6x
EV / EBIT	0x	0x	0x	0x	0x	68.7x	57.1x	49.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0256	0.032	0.0583	0.0292	0.0833	0.1	0.125	0.1417
Rate of return	0.1%	0.11%	0.24%	0.13%	0.26%	0.18%	0.22%	0.25%
EPS ²	0.141	0.218	0.2833	0.325	0.4083	0.5242	0.6467	0.7575
Distribution rate	18.2%	14.7%	20.6%	8.98%	20.4%	19.1%	19.3%	18.7%
Net sales ¹	595	984.4	1,581	1,703	2,352	2,870	3,383	3,892
EBITDA ¹	-	-	-	528.3	815.7	647	757	810
EBIT ¹	105.8	189.2	273.8	314.5	438.3	573	690	794
Net income ¹	87.02	136.2	186.7	211.5	271	361.5	448.5	524
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	25.84	29.77	24.21	23.01	32.16	56.97	56.97	56.97
Nbr of stocks (in thousands)	6,24,418	6,51,859	6,52,446	6,52,111	6,91,628	6,91,157	6,91,157	-
Announcement Date	21/04/21	30/03/22	17/03/23	09/04/24	02/04/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JIANGSU NATA OPTO-ELECTRONIC MATERIAL CO., LTD.	104.55x	-	-	0.18%	542.93Cr
LINDE PLC	29.48x	6.7x	17.05x	1.35%	21TCr
AIR PRODUCTS & CHEMICALS, INC.	20.55x	6.1x	13.91x	2.72%	5.92TCr
NIPPON SANSO HOLDINGS CORPORATION	17.83x	2.14x	9x	1.15%	1.35TCr
LINDE INDIA LIMITED	105.75x	20.33x	58.61x	0.25%	574.4Cr
SOL S.P.A.	26.86x	2.83x	11.29x	0.89%	528.81Cr
HANGZHOU OXYGEN PLANT GROUP CO.,LTD.	28.46x	2.27x	13.25x	1.42%	449.62Cr
GUANGZHOU GUANGGANG GASES & ENERGY CO.,LTD.	92.44x	10.76x	37.5x	0.34%	367.95Cr
AIR WATER INC.	9.98x	0.79x	6.81x	3.22%	335.59Cr
PERIC SPECIAL GASES CO., LTD.	54.14x	-	-	-	330.73Cr
Average	49.00x	6.49x	20.93x	1.28%	3.11TCr
Weighted average by Cap.	30.73x	6.49x	16.84x	1.57%