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 9,539 - -
Change - 7.98% 7.24% -20.96% - -
Enterprise Value (EV) 10,423 11,255 12,070 9,539 9,539 9,539
Change - 7.98% 7.24% -20.96% 0% 0%
P/E - 21.2x 20.7x 14.3x 12.9x 11.6x
PBR - 2.77x 2.76x 2.01x 1.74x 1.5x
PEG - - 2.12x 1x 1.2x 1.1x
Capitalization / Revenue 3.32x 3.02x 3.12x 2.27x 2.07x 1.92x
EV / Revenue 0x 0x 0x 2.27x 2.07x 1.92x
EV / EBITDA - 0x 0x 11.4x 10.3x 9.4x
EV / EBIT - 0x 0x 11.9x 10.8x 9.78x
EV / FCF - 0x - 9.63x 9.47x 8.69x
FCF Yield - 2.62% - 10.4% 10.6% 11.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 1.23 1.35 1.545 1.715 1.9
Distribution rate - - - - - -
Net sales 1 3,137 3,728 3,867 4,198 4,606 4,980
EBITDA 1 - 686.7 791.2 834 926.5 1,014
EBIT 1 - 666.8 719.9 801 886.5 975
Net income 1 443.3 528.1 581.5 667.5 739.5 819
Net Debt - - - - - -
Reference price 2 24.18 26.11 28.00 22.13 22.13 22.13
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.($)
14.32x - - - 1.42B
31.77x11.54x23.41x0.62% 994B
29.54x - - 2.02% 640B
32.92x7.63x15.78x2.67% 454B
18.71x4.57x11.31x2.91% 337B
19.41x5.08x12.59x3.21% 261B
20.34x4.19x11.96x2.11% 246B
23.87x6.3x11.23x2.67% 204B
12.3x4.48x9.37x4.08% 190B
-43.47x6.35x24.81x2.29% 178B
Average 15.97x 6.27x 15.06x 2.51% 350.62B
Weighted average by Cap. 23.19x 7.72x 17.10x 2.05%

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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!