Valuation Asymchem Laboratories (Tianjin) Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 21/08/2026			5-day change	1st Jan Change
168.10 ^CNY	-7.84%		-1.81%	+80.89%

07-31	Asymchem Laboratories to Subscribe for Subsidiary's New Shares for 1.05 Billion Yuan; Shares Up 6%	MT
07-30	Shanghai Asymchem Biotechnology Development Co., Ltd. announced that it expects to receive CNY 1.239699995 billion in funding from Asymchem Laboratories Co., Ltd., Suzhou Gao Ling Qirui Healthcare Investment, L.P. and another investor	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	111,228	52,704	41,387	26,238	32,605	58,634	-	-
Change	-	-52.62%	-21.47%	-36.6%	24.27%	79.83%	-	-
Enterprise Value (EV) ¹	105,383	47,524	34,318	20,491	26,337	53,585	54,242	54,818
Change	-	-54.9%	-27.79%	-40.29%	28.53%	103.46%	1.23%	1.06%
P/E	99.1x	16.4x	18.5x	28.3x	29.4x	43.2x	34.3x	28.3x
PBR	9.07x	3.5x	2.46x	1.66x	1.9x	3.22x	3.02x	2.79x
PEG	-	0x	-0.6x	-0.5x	1.7x	1.9x	1.3x	1.3x
Capitalization / Revenue	24x	5.15x	5.29x	4.52x	4.89x	7.26x	6.03x	5.01x
EV / Revenue	22.7x	4.65x	4.39x	3.53x	3.95x	6.63x	5.58x	4.68x
EV / EBITDA	75.3x	13.6x	11.2x	16.1x	15.1x	25.1x	20.9x	17.2x
EV / EBIT	88.4x	15.2x	13.3x	19x	22.5x	35x	28.9x	21x
EV / FCF	-68.1x	41.8x	14.6x	164x	192x	-80.7x	61.7x	42.1x
FCF Yield	-1.47%	2.39%	6.84%	0.61%	0.52%	-1.24%	1.62%	2.38%
Dividend per Share ²	0.5714	1.8	1.8	1.1	1.3	1.464	1.795	2.113
Rate of return	0.18%	1.22%	1.55%	1.45%	1.4%	0.87%	1.07%	1.26%
EPS ²	3.136	9	6.26	2.69	3.16	3.892	4.907	5.944
Distribution rate	18.2%	20%	28.8%	40.9%	41.1%	37.6%	36.6%	35.6%
Net sales ¹	4,639	10,230	7,825	5,805	6,670	8,082	9,722	11,709
EBITDA ¹	1,399	3,498	3,058	1,274	1,744	2,134	2,590	3,192
EBIT ¹	1,192	3,136	2,571	1,079	1,169	1,532	1,878	2,608
Net income ¹	1,069	3,302	2,269	949	1,133	1,443	1,757	2,112
Net Debt ¹	-5,846	-5,180	-7,069	-5,747	-6,268	-5,049	-4,392	-3,816
Reference price ²	310.71	148.00	116.10	76.09	92.93	168.10	168.10	168.10
Nbr of stocks (in thousands)	368,307	364,755	364,426	354,879	359,442	359,630	-	-
Announcement Date	30/03/22	30/03/23	28/03/24	28/03/25	30/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASYMCHEM LABORATORIES (TIANJIN) CO., LTD.	43.2x	6.63x	25.11x	0.87%	8.72B
ELI LILLY AND COMPANY	35.74x	12.95x	26.26x	0.55%	1,119B
JOHNSON & JOHNSON	30.06x	-	-	1.99%	651B
ABBVIE INC.	33.82x	7.82x	16.26x	2.59%	468B
ROCHE HOLDING AG	20.93x	4.96x	12.28x	2.66%	374B
NOVARTIS AG	22.59x	5.81x	14.4x	2.75%	302B
ASTRAZENECA PLC	21.37x	4.4x	12.49x	1.99%	259B
AMGEN INC.	27.79x	7.17x	12.73x	2.3%	238B
NOVO NORDISK A/S	13.71x	4.87x	10.23x	3.75%	208B
GILEAD SCIENCES, INC.	-44.65x	6.45x	25.18x	2.26%	181B
Average	20.45x	6.78x	17.22x	2.17%	380.86B
Weighted average by Cap.	25.55x	8.50x	18.72x	1.89%