Company Valuation: ApicHope Pharmaceutical Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,200 9,894 13,394 7,660 15,065 13,061 - -
Change - -3% 35.39% -42.81% 96.66% -13.3% - -
Enterprise Value (EV) 10,200 9,894 13,394 7,660 15,065 13,061 13,061 13,061
Change - -3% 35.39% -42.81% 96.66% -13.3% 0% 0%
P/E 33.6x 36.2x 71x -14.3x -44.9x 25.1x -127x -91x
PBR - 5.12x 5.37x 4.1x - 6.93x 7.34x 7.98x
PEG - -3.4x -2.1x 0x 1.2x -0x 1x -2.3x
Capitalization / Revenue - 4.34x 5.35x 5.28x - 12.1x 10.4x 8.84x
EV / Revenue - 0x 0x 0x - 12.1x 10.4x 8.84x
EV / EBITDA - 0x 0x -0x - 14.3x 68.7x 69.8x
EV / EBIT - 0x 0x -0x - 19.9x -113x -77.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.1333 0.21 - - - - -
Rate of return - 0.58% 0.7% - - - - -
EPS 2 0.7133 0.6373 0.42 -1.196 -0.7478 1.16 -0.23 -0.32
Distribution rate - 20.9% 50% - - - - -
Net sales 1 - 2,280 2,503 1,450 - 1,080 1,258 1,478
EBITDA 1 - 369.9 389.8 -94.81 - 913 190 187
EBIT 1 - 282 213.9 -370.7 - 657 -116 -169
Net income 1 306.9 290.7 184.6 -540 -337.8 526 -102 -146
Net Debt - - - - - - - -
Reference price 2 23.93 23.05 29.83 17.06 33.55 29.12 29.12 29.12
Nbr of stocks (in thousands) 426,174 429,162 449,027 449,027 449,027 448,531 - -
Announcement Date 20/04/22 19/04/23 26/04/24 24/04/25 23/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.1x - - - 1.96B
37.84x13.27x28.43x0.53% 1,148B
39.67x6.67x18.75x1.97% 652B
37.4x8.39x17.35x2.4% 505B
21.45x5.21x12.93x2.51% 384B
102.73x5.76x24.72x2.42% 348B
21.89x5.76x13.88x2.85% 294B
22.21x4.49x12.82x1.97% 264B
28.66x7.33x13.12x2.23% 244B
-45.79x7.11x27.55x2.07% 197B
Average 29.12x 7.11x 18.84x 2.11% 403.91B
Weighted average by Cap. 35.28x 8.40x 20.64x 1.79%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ApicHope Pharmaceutical Group Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - ApicHope Pharmaceutical Group Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ApicHope Pharmaceutical Group Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ApicHope Pharmaceutical Group Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 300723 Stock
  4. Valuation ApicHope Pharmaceutical Group Co., Ltd.