Company Valuation: GuiZhou SanLi Pharmaceutical Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8,252 6,483 5,637 7,738 5,205 4,735
Change - -21.44% -13.05% 37.27% -32.74% -9.02%
Enterprise Value (EV) 1 7,872 6,041 5,212 7,670 5,313 5,084
Change - -23.26% -13.73% 47.17% -30.74% -4.3%
P/E 84.4x 42.6x 28x 26.6x 19.4x 106x
PBR 8.4x 6.29x 4.55x 5.24x 3.45x 3.28x
PEG - 0.8x 0.9x 0.6x -3.44x -1.3x
Capitalization / Revenue 13.1x 6.9x 4.69x 4.73x 2.43x 2.78x
EV / Revenue 12.5x 6.43x 4.34x 4.69x 2.48x 2.99x
EV / EBITDA 69.7x 37x 23.7x 25.3x 13.2x 19.6x
EV / EBIT 75.1x 39.8x 25.5x 28.7x 16.2x 27.3x
EV / FCF -133x 110x 40.8x -209x 54.4x -88.4x
FCF Yield -0.75% 0.91% 2.45% -0.48% 1.84% -1.13%
Dividend per Share 2 0.25 - 0.1 0.2 0.34 0.06
Rate of return 1.23% - 0.73% 1.06% 2.62% 0.51%
EPS 2 0.24 0.37 0.49 0.71 0.67 0.11
Distribution rate 104% - 20.4% 28.2% 50.7% 54.5%
Net sales 1 630.2 939 1,201 1,635 2,144 1,703
EBITDA 1 113 163.1 220.2 303.2 402.3 258.8
EBIT 1 104.9 151.9 204.6 267.2 328.3 186.1
Net income 1 93.95 152.3 201.3 292.7 274 46.25
Net Debt 1 -380.1 -442.2 -425.1 -67.86 107.7 348.7
Reference price 2 20.26 15.78 13.72 18.88 13.00 11.70
Nbr of stocks (in thousands) 407,322 410,862 410,862 409,862 400,382 404,740
Announcement Date 28/04/21 21/04/22 14/04/23 26/04/24 22/04/25 26/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 737M
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. 603439 Stock
  4. Valuation GuiZhou SanLi Pharmaceutical Co.,Ltd