Valuation Newland Digital Technology Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 05/06/2026			5-day change	1st Jan Change
19.76 ^CNY	-2.23%		-4.45%	-30.23%

06/06	Newland Digital Technology Co.,Ltd. Approves Cash Dividend on (A Shares) for Year 2025	CI
24/04	Newland Digital Technology Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	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	19,739	-	-
Change	-	-28.2%	50.73%	1.73%	40.9%	-30.68%	-	-
Enterprise Value (EV)	15,057	9,938	19,867	20,211	28,478	19,739	19,739	19,739
Change	-	-34%	99.9%	1.73%	40.9%	-30.68%	0%	0%
P/E ratio	26.5x	-34.5x	19.8x	20x	28.2x	17.3x	12.7x	9.98x
PBR	2.93x	2.4x	3.16x	3x	3.95x	-	-	-
PEG	-	0x	-0x	33.58x	31.57x	1.3x	0.4x	0.4x
Capitalization / Revenue	2.38x	1.98x	2.61x	2.78x	3.39x	1.73x	1.45x	1.25x
EV / Revenue	0x	0x	0x	0x	0x	1.73x	1.45x	1.25x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.6x	10x	7.85x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.25	-	0.22	0.22	0.25	0.54	0.64	-
Rate of return	1.38%	-	1.12%	1.1%	0.88%	2.73%	3.24%	-
EPS ²	0.6826	-0.3768	0.9906	0.9965	1.005	1.14	1.55	1.98
Distribution rate	36.6%	-	22.2%	22.1%	24.9%	47.4%	41.3%	-
Net sales ¹	7,698	6,661	7,611	7,268	8,397	11,400	13,650	15,800
EBITDA	1,107	513.4	1,226	1,293	-	-	-	-
EBIT ¹	875.5	408	1,144	1,224	1,313	1,450	1,965	2,515
Net income ¹	704.2	-381.7	1,004	1,010	1,011	1,150	1,567	2,007
Net Debt	-3,300	-3,242	-	-	-	-	-	-
Reference price ²	18.12	13.01	19.61	19.95	28.32	19.76	19.76	19.76
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEWLAND DIGITAL TECHNOLOGY CO.,LTD.	17.33x	-	-	2.73%	291.4Cr
INTUIT INC.	18.64x	3.75x	8.86x	1.61%	8.12TCr
ROBINHOOD MARKETS, INC.	44.51x	13.53x	26.45x	-.--%	7.43TCr
ADYEN N.V.	21.22x	5.8x	10.9x	-.--%	2.98TCr
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	38.17x	20.11x	32.49x	2.19%	2.35TCr
AFFIRM HOLDINGS, INC.	51.45x	4.6x	16.02x	-.--%	2.13TCr
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.06x	2.81x	6.66x	4.44%	2.12TCr
CIRCLE INTERNET GROUP, INC.	97.92x	5.7x	26.92x	-.--%	2TCr
KASPI BANK	7.04x	-	-	8.62%	1.54TCr
FUTU HOLDINGS LIMITED	10.93x	-0.95x	-1.68x	-.--%	1.29TCr
Average	31.33x	6.92x	15.83x	1.96%	3.02TCr
Weighted average by Cap.	32.49x	7.79x	16.79x	1.38%