Company Valuation: Mayinglong Pharmaceutical Group Co., LTD.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 10,423 11,255 12,070 10,763 - -
Change - 7.98% 7.24% -10.82% - -
Enterprise Value (EV) 10,423 11,255 12,070 10,763 10,763 10,763
Change - 7.98% 7.24% -10.82% 0% 0%
P/E - 21.2x 20.7x 16x 13.3x 12.7x
PBR - 2.77x 2.76x 2.26x 1.96x 1.7x
PEG - - 2.12x 1x 0.6x 2.98x
Capitalization / Revenue 3.32x 3.02x 3.12x 2.49x 2.26x 2.09x
EV / Revenue 0x 0x 0x 2.49x 2.26x 2.09x
EV / EBITDA - 0x 0x 13.2x 11.8x 10.7x
EV / EBIT - 0x 0x 13x 11.6x 10.4x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 1.23 1.35 1.56 1.88 1.96
Distribution rate - - - - - -
Net sales 1 3,137 3,728 3,867 4,318 4,754 5,142
EBITDA 1 - 686.7 791.2 817 911 1,010
EBIT 1 - 666.8 719.9 830 924 1,039
Net income 1 443.3 528.1 581.5 674 745 843
Net Debt - - - - - -
Reference price 2 24.18 26.11 28.00 24.97 24.97 24.97
Nbr of stocks (in thousands) 431,054 431,054 431,054 431,054 - -
Announcement Date 12/04/24 02/04/25 24/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.01x - - - 1.59B
34.3x12.25x25.74x0.59% 1,030B
27.42x6.27x17.37x2.1% 617B
32.4x7.6x15.6x2.67% 455B
19.58x4.68x11.59x2.83% 350B
22.31x5.76x14.38x2.78% 299B
21.88x4.51x12.77x1.94% 265B
14.62x5.41x11.16x3.43% 225B
25.46x6.65x11.72x2.6% 209B
-47.31x5.67x31.32x2.51% 163B
Average 16.67x 6.53x 16.85x 2.38% 361.43B
Weighted average by Cap. 24.13x 7.76x 18.30x 1.99%

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. 600993 Stock
  4. Valuation Mayinglong Pharmaceutical Group Co., LTD.