Intco Recycling Resources Stock Forecast

Stock Price Forecast

The 1 analyst with a 12-month price forecast for Intco Recycling Resources stock has a target of ¥51.33, which predicts a 32.02% increase from the current stock price of 38.88.

Price Target: ¥51.33 (+32.02%)

Analyst Consensus: Strong Buy

Target	Low	Average	Median	High
Price	¥51.33	¥51.33	¥51.33	¥51.33
Change	+32.02%	+32.02%	+32.02%	+32.02%

Analyst Ratings

According to 1 stock analyst, the rating for Intco Recycling Resources is "Strong Buy". This means that the analyst believes this stock is likely to perform very well in the near future and significantly outperform the market.

Recommendation Trends

Rating	Sep '25	Nov '25	Dec '25	Mar '26	Apr '26	May '26
Strong Buy	1	1	2	2	2	2
Buy	1	1	0	0	0	0
Hold	0	0	0	0	0	0
Sell	0	0	0	0	0	0
Strong Sell	0	0	0	0	0	0
Total	2	2	2	2	2	2

Financial Forecast

Revenue This Year

4.10B

from 3.55B

15.70%

from 3.55B

Revenue Next Year

4.87B

from 4.10B

18.67%

from 4.10B

EPS This Year

1.98

from -

EPS Next Year

n/a

from 1.98

Fiscal Year	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025	FY 2026
Period Ending	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024	Dec 31, 2025	Dec 31, 2026
Revenue	1.99B	2.06B	2.46B	2.92B	3.55B	4.10B
Revenue Growth	17.14%	3.32%	19.41%	19.09%	21.29%	15.70%
Gross Profit	594.40M	538.75M	619.81M	710.39M	851.37M	1.03B
Gross Margin	29.87%	26.20%	25.25%	24.30%	24.01%	25.07%
Operating Income	263.03M	176.25M	181.62M	221.77M	325.92M	388.39M
Net Income	239.78M	230.77M	195.65M	307.32M	285.73M	375.84M
EPS	-	-	-	-	-	1.98
Forward PE	39.32	11.98	13.75	18.40	16.40	19.64
Dividend / Share	0.14	0.14	0.15	0.10	0.22	-
Dividend Growth	-	-	4.97%	-33.33%	120.00%	-100.00%
Free Cash Flow	-139.27M	-312.36M	-389.66M	-54.35M	242.45M	14.00M
No. Analysts	-	-	-	-	-	1

EPS and Forward PE are based on non-GAAP adjusted numbers. Financial currency is CNY.

Revenue Forecast

Revenue	2026	2027	2028
High	4.1B
Avg	4.1B
Low	4.1B

Revenue Growth

Revenue Growth	2026	2027	2028
High	15.7%
Avg	15.7%
Low	15.7%

EPS Forecast

EPS	2026	2027	2028
High	1.98
Avg	1.98
Low	1.98

EPS Growth

EPS Growth	2026	2027	2028
High	36.6%
Avg	36.6%
Low	36.6%