Company Valuation: Acotec Scientific Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,946 4,763 3,209 1,758 3,802 1,674 -
Change - 61.65% -32.62% -45.21% 116.25% -55.96% -
Enterprise Value (EV) 1,834 3,824 2,805 1,758 3,802 1,674 1,674
Change - 108.54% -26.64% -37.33% 116.25% -55.96% 0%
P/E - 66.1x 205x 33x 31.1x 12.4x 9.89x
PBR 2.44x 3.73x 2.38x 1.3x 2.58x 1x 0.91x
PEG - - -2.6x 0x 0x 1.2x 0.4x
Capitalization / Revenue 9.7x 12x 6.77x 3.29x 5.9x 2.3x 1.84x
EV / Revenue 0x 0x 0x 0x 0x 2.3x 1.84x
EV / EBITDA 0x 0x 0x 0x 0x 10.2x 7.94x
EV / EBIT 0x 0x 0x 0x 0x 12.9x 9.62x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - 0.23 0.05 0.17 0.39 0.43 0.54
Distribution rate - - - - - - -
Net sales 1 303.8 395.5 473.8 534 644.6 728 910
EBITDA 1 32.92 91.52 52.28 84.58 187.6 164 211
EBIT 1 20.52 72.08 25.01 64.01 133.2 130 174
Net income 1 - 70.14 14.49 52.28 119.2 128 164
Net Debt -1,113 -938.7 -403.6 - - - -
Reference price 2 9.401 15.197 10.239 5.610 12.131 5.343 5.343
Nbr of stocks (in thousands) 313,389 313,389 313,389 313,389 313,389 313,389 -
Announcement Date 29/03/22 23/03/23 25/03/24 24/03/25 26/03/26 - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.42x - - - 249M
73.05x7.69x44.83x-.--% 12.69B
20.85x2.1x10.37x2.14% 6.88B
36.46x1.82x11.36x-.--% 6.54B
29.69x6.15x16.64x1.28% 5.99B
34.65x10.27x25.94x0.58% 5.21B
17.55x2.93x15.22x3.55% 3.83B
-14.34x2.73x-16.09x - 2.09B
-17.53x423.85x-75.42x-.--% 1.72B
19.86x2.36x8.84x2.1% 1.64B
Average 21.27x 51.10x 4.63x 1.21% 4.68B
Weighted average by Cap. 36.51x 20.73x 18.43x 0.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 6669 Stock
  4. Valuation Acotec Scientific Holdings Limited