Company Valuation: Joinn Laboratories(China)Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 40,246 29,328 16,313 11,374 23,924 27,873 - -
Change - -27.13% -44.38% -30.28% 110.35% 16.51% - -
Enterprise Value (EV) 1 36,161 26,442 13,478 10,430 23,032 25,987 25,751 25,311
Change - -26.88% -49.03% -22.61% 120.83% 12.83% -0.91% -1.71%
P/E 76.4x 29.2x 44.7x 166x 87.5x 34x 51.6x 36.7x
PBR 6.16x 3.82x 2.15x 1.54x 3.15x 3.47x 3.35x 3.14x
PEG - 0.3x -0.7x -2x 0x 0x -1.5x 0.9x
Capitalization / Revenue 26.5x 12.9x 6.86x 5.64x 14.4x 15.1x 13.2x 11.1x
EV / Revenue 23.8x 11.7x 5.67x 5.17x 13.9x 14x 12.2x 10.1x
EV / EBITDA 50x 19.8x 21.5x 48.8x 46x 162x 55.7x 33x
EV / EBIT 56.2x 21.6x 26.6x 152x 68x 813x 83x 40.7x
EV / FCF 80.6x 38x 31.3x 153x 76.5x 56.6x 173x 119x
FCF Yield 1.24% 2.63% 3.19% 0.65% 1.31% 1.77% 0.58% 0.84%
Dividend per Share 2 0.1837 0.2857 0.16 0.03 0.12 0.34 0.165 0.25
Rate of return 0.31% 0.68% 0.67% 0.18% 0.34% 0.82% 0.4% 0.6%
EPS 2 0.7704 1.429 0.53 0.1 0.4 1.216 0.8017 1.128
Distribution rate 23.8% 20% 30.2% 30% 30% 28% 20.6% 22.2%
Net sales 1 1,517 2,268 2,376 2,018 1,658 1,850 2,117 2,518
EBITDA 1 723.1 1,333 626.1 213.9 500.7 160 462.2 766.5
EBIT 1 643 1,226 507.1 68.81 338.9 31.98 310.4 622.6
Net income 1 557 1,074 397 74.08 297.8 767 380.9 930.8
Net Debt 1 -4,085 -2,886 -2,835 -943.6 -891.7 -1,886 -2,122 -2,562
Reference price 2 58.89 41.72 23.71 16.63 35.01 41.37 41.37 41.37
Nbr of stocks (in thousands) 747,243 749,950 746,974 733,989 733,375 733,375 - -
Announcement Date 24/02/22 30/03/23 28/03/24 28/03/25 30/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.04x5.6x16.76x1.05% 45.48B
-20.85x240.83x-22.36x-.--% 43.69B
33.71x3.27x14.1x-.--% 43.09B
45.39x5.23x28.64x-.--% 39.4B
27.03x8.15x20.66x0.42% 31.91B
33.41x5.47x24.85x-.--% 16.4B
23.57x2.06x8.94x1.13% 14.24B
74.44x3.94x15.27x-.--% 13.28B
Average 30.97x 34.32x 13.36x 0.33% 30.94B
Weighted average by Cap. 26.17x 46.69x 11.79x 0.31%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 603127 Stock
  4. 6127 Stock
  5. Valuation Joinn Laboratories(China)Co.,Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!