Valuation Newland Digital Technology Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 08/05/2026			5-day change	1st Jan Change
21.64 ^CNY	+4.59%		+8.80%	-23.59%

24/04	Newland Digital Technology Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03/12	Tranche Update on Newland Digital Technology Co.,Ltd.'s Equity Buyback Plan announced on November 18, 2024.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	18,357	13,180	19,867	20,211	28,478	21,617	-	-
Change	-	-28.2%	50.73%	1.73%	40.9%	-24.09%	-	-
Enterprise Value (EV)	15,057	9,938	19,867	20,211	28,478	21,617	21,617	21,617
Change	-	-34%	99.9%	1.73%	40.9%	-24.09%	0%	0%
P/E ratio	26.5x	-34.5x	19.8x	20x	28.2x	19x	12.5x	10.9x
PBR	2.93x	2.4x	3.16x	3x	3.95x	2.79x	2.54x	-
PEG	-	0x	-0x	33.58x	31.57x	1.4x	0.2x	0.8x
Capitalization / Revenue	2.38x	1.98x	2.61x	2.78x	3.39x	1.9x	1.8x	1.37x
EV / Revenue	0x	0x	0x	0x	0x	1.9x	1.8x	1.37x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	14.9x	10.1x	8.6x
EV / FCF	0x	0x	-	-	0x	12.1x	10.7x	-
FCF Yield	5.12%	6.66%	-	-	1.45%	8.25%	9.36%	-
Dividend per Share ²	0.25	-	0.22	0.22	0.25	0.675	0.82	-
Rate of return	1.38%	-	1.12%	1.1%	0.88%	3.12%	3.79%	-
EPS ²	0.6826	-0.3768	0.9906	0.9965	1.005	1.14	1.733	1.98
Distribution rate	36.6%	-	22.2%	22.1%	24.9%	59.2%	47.3%	-
Net sales ¹	7,698	6,661	7,611	7,268	8,397	11,400	12,039	15,800
EBITDA	1,107	513.4	1,226	1,293	-	-	-	-
EBIT ¹	875.5	408	1,144	1,224	1,313	1,450	2,136	2,515
Net income ¹	704.2	-381.7	1,004	1,010	1,011	1,150	1,765	2,007
Net Debt	-3,300	-3,242	-	-	-	-	-	-
Reference price ²	18.12	13.01	19.61	19.95	28.32	21.64	21.64	21.64
Nbr of stocks (in thousands)	10,13,098	10,13,098	10,13,098	10,13,098	10,05,571	9,98,959	-	-
Announcement Date	14/04/22	28/04/23	22/04/24	22/04/25	24/04/26	-	-	-

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.($)
NEWLAND DIGITAL TECHNOLOGY CO.,LTD.	18.98x	-	-	3.12%	317.88Cr
INTUIT INC.	25.07x	5.11x	12.15x	1.2%	11TCr
ROBINHOOD MARKETS, INC.	40.6x	12.42x	24.19x	-.--%	6.94TCr
ROCKET COMPANIES, INC.	26.43x	4.79x	15.53x	-.--%	4.44TCr
ADYEN N.V.	24.52x	7.37x	13.85x	-.--%	3.5TCr
CIRCLE INTERNET GROUP, INC.	121.97x	8.06x	40.23x	-.--%	2.76TCr
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	45.1x	23.78x	39.16x	1.83%	2.71TCr
FIDELITY NATIONAL INFORMATION SERVICES, INC.	8.03x	2.98x	7.05x	3.96%	2.25TCr
AFFIRM HOLDINGS, INC.	51.94x	4.65x	16.35x	-.--%	2.14TCr
FUTU HOLDINGS LIMITED	12.33x	1.15x	1.83x	-.--%	2.03TCr
Average	37.50x	7.81x	18.93x	1.01%	3.8TCr
Weighted average by Cap.	36.24x	7.82x	18.29x	0.74%