Company Valuation: Beijing Beilu Pharmaceutical Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,727 4,523 3,208 3,503 3,050 4,469
Change - -4.32% -29.09% 9.2% -12.92% 46.53%
Enterprise Value (EV) 1 4,417 4,204 3,088 3,545 3,239 4,300
Change - -4.82% -26.55% 14.81% -8.63% 32.77%
P/E 26.6x 36.7x 326x -47.5x 207x 44.1x
PBR 2.71x 2.44x 1.81x 2.12x 1.83x 1.98x
PEG - -1.2x -3.5x 0x -2x 0x
Capitalization / Revenue 5.71x 5.36x 4.19x 3.93x 3.1x 3.71x
EV / Revenue 5.34x 4.98x 4.03x 3.98x 3.29x 3.57x
EV / EBITDA 24.6x 24.2x 44.7x 150x 22.6x 23.5x
EV / EBIT 32.2x 37.7x -603x -62.4x 60.8x 48.9x
EV / FCF -1,039x -34.3x -52.9x -20.1x -134x -25.5x
FCF Yield -0.1% -2.92% -1.89% -4.97% -0.75% -3.93%
Dividend per Share 2 0.06 0.07 0.07 - 0.05 -
Rate of return 0.63% 0.76% 1.07% - 0.81% -
EPS 2 0.36 0.25 0.02 -0.15 0.03 0.18
Distribution rate 16.7% 28% 350% - 167% -
Net sales 1 827.3 843.9 765.9 890.7 983.6 1,205
EBITDA 1 179.7 173.6 69.09 23.6 143.4 182.7
EBIT 1 137.3 111.4 -5.124 -56.82 53.24 87.86
Net income 1 174.7 125 11.21 -71.76 13.65 92.73
Net Debt 1 -310.6 -319.3 -120 42.28 189.1 -168.8
Reference price 2 9.560 9.180 6.520 7.120 6.200 7.940
Nbr of stocks (in thousands) 494,494 492,718 491,956 491,935 491,935 562,873
Announcement Date 18/03/21 29/03/22 23/04/23 21/04/24 17/04/25 21/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 734M
32.72x11.9x24.26x0.6% 1,024B
30.62x - - 1.95% 663B
32.73x7.6x15.8x2.67% 453B
19.89x4.73x11.71x2.8% 352B
22.72x5.84x14.51x2.7% 304B
20.87x4.29x12.24x2.06% 252B
27.66x7.14x13.15x2.31% 236B
13.33x4.82x10.06x3.78% 206B
-46.14x6.65x25.95x2.18% 187B
Average 17.16x 6.62x 15.96x 2.34% 367.91B
Weighted average by Cap. 24.05x 7.99x 17.80x 1.95%

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. 300016 Stock
  4. Valuation Beijing Beilu Pharmaceutical Co., Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!