Subscribe

Norinco International Cooperation Ltd. (000065.SZ)

CNY8.78 +0.15 (+1.74%)
CN SHZ Industrials Engineering & Construction
Address Norinco International Building 100040
Beijing, CN
CEO Jun Shan
Website norinco-intl.com
IPO 1998-06-05
ISIN CNE000000VZ9

Explore sections of this company profile

Description

Norinco International Cooperation Ltd. functions as a global engineering and construction enterprise, actively engaged across Asia, Africa, Europe, and other international markets. The company's extensive portfolio encompasses the development and construction of diverse infrastructure projects, including railways, roads, bridges, civil structures, municipal facilities, petroleum installations, power generation plants, industrial manufacturing sites, and environmental protection initiatives. Beyond its core contracting work, Norinco International also develops residential and commercial real estate properties and provides architectural decoration services. Its broader range of services further includes power engineering, mining facility development, the supply of heavy-duty vehicles and equipment, integrated logistics solutions, and solar lighting technologies. Additionally, the company is involved in the research, development, and manufacturing of packaging containers. Established in Beijing, China, in 2001, Norinco International Cooperation Ltd. operates as a subsidiary of China North Industries Corporation.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY8.78 +0.15 (+1.74%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
36M
Beta
0.48
Float Shares
359.59M
Free Float %
31.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.83% -0.41% -3.08% -4.67% -3.08% -1.61% +15.23% -15.39% +74.15% +15.66% +966.09%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
8.78
DCF (Unlevered) 23.27 +165.0%
DCF (Levered) 20.27 +130.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.80
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Engineering & Construction: +6.7%
    -29.0% Q1'26: -35.6% (vs Q1'25)
  • ✗
    EPS growth Engineering & Construction: +20.8%
    -32.7% Q1'26: -44.1% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Engineering & Construction: +51.6%
    +2.5% Q1'26: +5.1% (vs Q1'25)
  • ✗
    EBIT margin Engineering & Construction: +7.0%
    +8.2% ★ Q1'26: +8.4% (vs Q1'25)
  • ✗
    ROIC Engineering & Construction: +6.4%
    +7.5% ★ Q1'26: +5.3% (vs Q1'25)
  • ✗
    Share dilution Engineering & Construction: +0.0%
    +2.4% Q1'26: +11.7% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    3.26× Q1'26: 5.43× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.53) × ERP
WACC = 73% × Ke + 27% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 23.38 Current price: 8.78
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
1 Rev. Ana.
1 EPS Ana. 		Dec 2027
1 Rev. Ana.
1 EPS Ana. 		Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
8.11B
est: 3.18B (+154.8%)
8.76B
est: 10.72B (-18.2%)
9.73B
est: 9.99B (-2.6%)
9.98B
est: 8.58B (+16.3%)
11.06B
est: 11.64B (-5.0%)
12.85B
est: 13.43B (-4.3%)
13.05B
est: 12.98B (+0.6%)
13.43B
est: 15.59B (-13.8%)
21.49B
est: 18.22B (+17.9%)
19.08B
est: 22.71B (-16.0%)
13.55B
est: 14.86B (-8.8%)
15.06B
15.06B – 15.06B
+1.3% YoY
15.93B
15.93B – 15.93B
+5.8% YoY
16.86B
16.86B – 16.86B
+5.8% YoY
EBITDA
344.09M
est: 232.48M (+48.0%)
493.38M
est: 783.22M (-37.0%)
852.32M
est: 729.76M (+16.8%)
696.51M
est: 627.05M (+11.1%)
1.03B
est: 850.47M (+21.7%)
878.61M
est: 981.43M (-10.5%)
942.70M
est: 948.47M (-0.6%)
1.19B
est: 1.14B (+4.5%)
1.33B
est: 1.33B (-0.1%)
1.42B
est: 1.86B (-23.7%)
1.52B
est: 1.22B (+24.7%)
1.23B
1.23B – 1.23B
+1.3% YoY
1.30B
1.30B – 1.30B
+5.8% YoY
1.38B
1.38B – 1.38B
+5.8% YoY
EBIT
308.82M
est: 189.79M (+62.7%)
449.04M
est: 639.39M (-29.8%)
767.37M
est: 595.75M (+28.8%)
591.24M
est: 511.91M (+15.5%)
922.69M
est: 694.30M (+32.9%)
739.92M
est: 801.21M (-7.7%)
805.81M
est: 774.30M (+4.1%)
956.01M
est: 929.84M (+2.8%)
1.08B
est: 1.09B (-0.6%)
1.10B
est: 1.46B (-25.0%)
1.11B
est: 958.29M (+15.5%)
970.87M
970.87M – 970.87M
+1.3% YoY
1.03B
1.03B – 1.03B
+5.8% YoY
1.09B
1.09B – 1.09B
+5.8% YoY
Net Income
300.29M
est: 281.70M (+6.6%)
461.05M
est: 573.75M (-19.6%)
499.25M
est: 646.25M (-22.7%)
589.18M
est: 727.03M (-19.0%)
706.24M
est: 885.49M (-20.2%)
751.38M
est: 1.07B (-29.9%)
623.71M
est: 754.99M (-17.4%)
636.16M
est: 727.38M (-12.5%)
918.06M
est: 883.25M (+3.9%)
1.05B
est: 1.11B (-5.1%)
723.31M
est: 868.69M (-16.7%)
821.17M
821.17M – 821.17M
-5.5% YoY
914.78M
914.78M – 914.78M
+11.4% YoY
1.00B
1.00B – 1.00B
+9.5% YoY
SGA
400.27M
est: 140.41M (+185.1%)
490.96M
est: 473.04M (+3.8%)
521.54M
est: 440.76M (+18.3%)
603.09M
est: 378.72M (+59.2%)
613.47M
est: 513.66M (+19.4%)
555.51M
est: 592.76M (-6.3%)
594.85M
est: 572.85M (+3.8%)
660.62M
est: 687.92M (-4.0%)
801.19M
est: 804.15M (-0.4%)
866.74M
est: 913.72M (-5.1%)
321.70M
est: 598.07M (-46.2%)
605.92M
605.92M – 605.92M
+1.3% YoY
640.96M
640.96M – 640.96M
+5.8% YoY
678.38M
678.38M – 678.38M
+5.8% YoY
EPS
0.38
est: 0.27 (+40.2%)
0.57
est: 0.55 (+3.2%)
0.58
est: 0.62 (-6.7%)
0.69
est: 0.70 (-1.4%)
0.82
est: 0.85 (-3.8%)
0.88
est: 1.03 (-14.7%)
0.72
est: 0.73 (-0.9%)
0.67
est: 0.70 (-4.3%)
0.92
est: 0.85 (+8.2%)
1.05
est: 1.04 (+1.0%)
0.68
est: 0.82 (-16.7%)
0.77
0.77 – 0.77
-5.5% YoY
0.86
0.86 – 0.86
+11.4% YoY
0.94
0.94 – 0.94
+9.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 4/5 3/5 3/5 2/5 2/5 3/5
2026-05-28 B 3/5 4/5 3/5 3/5 2/5 2/5 3/5
2026-05-27 B 3/5 4/5 3/5 3/5 2/5 2/5 3/5
2026-05-26 B 3/5 4/5 3/5 3/5 2/5 2/5 3/5
2026-05-25 B 3/5 4/5 3/5 3/5 2/5 2/5 3/5
2026-05-22 B 3/5 4/5 3/5 3/5 2/5 2/5 3/5
2026-05-21 B 3/5 4/5 3/5 3/5 2/5 2/5 3/5
2026-05-20 B 3/5 4/5 3/5 3/5 2/5 2/5 3/5
2026-05-19 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-18 B+ 3/5 4/5 3/5 4/5 2/5 2/5 3/5
2026-05-15 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-05-14 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-05-13 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-05-12 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-05-11 B+ 3/5 4/5 3/5 4/5 2/5 2/5 4/5
2026-05-08 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-07 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-05-06 A- 4/5 4/5 3/5 4/5 2/5 3/5 4/5
2026-04-30 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-29 B+ 3/5 4/5 2/5 4/5 2/5 3/5 3/5
2026-04-28 B+ 3/5 4/5 2/5 4/5 2/5 3/5 3/5
2026-04-27 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-24 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-23 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-22 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-21 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-20 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-17 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5
2026-04-16 B+ 3/5 4/5 2/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-590.31M
OE per share TTM
-0.48
Owner's Yield
-4.14%
Maintenance CapEx ratio
290.95%
Maint CapEx / Avg PPE
17.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 20 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.02% 127.9K 0.65%
2 Dimensional - Emerging Markets Value ETF DFEV 0.01% 107.5K 0.46%
3 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.00% 23.0K 0.44%
4 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 318.6K 0.39%
5 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 474.9K 0.06%
6 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 158.9K 0.29%
7 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 32.9K 0.26%
8 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 14.6K 0.48%
9 Vanguard FTSE Emerging Markets ETF VWO 0.00% 1.62M 0.06%
10 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 99.4K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
376.1K
Shares Outstanding
1.16B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jun Shan GM & Director — male
Lei Chen Head of Accounting — —
Ni Jing Chief Financial Officer & Secretary of the Board — female
Xiang Chen Deputy General Manager — male
Xiao Bing Wang Deputy General Manager — male
Xiao Dong Du Deputy GM & Director — male
Xin Qing Wang Deputy General Manager — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Engineering & Construction