Valuation Yixintang Pharmaceutical Group Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 25/08/2026			5-day change	1st Jan Change
11.77 ^CNY	+2.97%		-1.51%	-8.48%

05-25	Yixintang Pharmaceutical Group Co., Ltd. Announces Cash Dividend on A Shares for the Year 2025, Payable on May 29, 2026	CI
05-14	Yixintang Pharmaceutical's Chairman Transfers Stake to Daughters	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,959	18,782	13,803	7,625	7,383	6,757	-	-
Change	-	-18.19%	-26.51%	-44.76%	-3.16%	-8.48%	-	-
Enterprise Value (EV) ¹	21,903	16,608	11,574	5,707	6,451	5,418	5,127	4,629
Change	-	-24.17%	-30.31%	-50.69%	13.04%	-16.02%	-5.36%	-9.72%
P/E	24.7x	18.6x	25.2x	67.6x	28.1x	12.6x	10.6x	8.92x
PBR	3.49x	2.53x	1.78x	1.02x	1.03x	0.9x	0.86x	0.82x
PEG	-	2.14x	-0.6x	-0.9x	0x	0x	0.6x	0.5x
Capitalization / Revenue	1.57x	1.08x	0.79x	0.42x	0.43x	0.37x	0.35x	0.33x
EV / Revenue	1.5x	0.95x	0.67x	0.32x	0.37x	0.3x	0.27x	0.23x
EV / EBITDA	16.9x	11x	10.6x	3.13x	9x	2.93x	2.45x	1.95x
EV / EBIT	20.5x	13.4x	11.8x	20.5x	15.3x	6.03x	4.9x	3.79x
EV / FCF	-	-	6.14x	3.89x	4.76x	3.72x	2.62x	1.95x
FCF Yield	-	-	16.3%	25.7%	21%	26.9%	38.1%	51.3%
Dividend per Share ²	0.3	0.4	0.4	0.3	0.2	0.474	0.5339	0.6487
Rate of return	0.78%	1.27%	1.73%	2.3%	1.56%	4.03%	4.54%	5.51%
EPS ²	1.561	1.697	0.9206	0.1927	0.4571	0.934	1.112	1.32
Distribution rate	19.2%	23.6%	43.4%	156%	43.8%	50.8%	48%	49.1%
Net sales ¹	14,585	17,432	17,380	18,000	17,336	18,047	19,158	20,564
EBITDA ¹	1,295	1,511	1,087	1,823	716.6	1,851	2,090	2,373
EBIT ¹	1,066	1,243	982.9	278	422.4	897.9	1,046	1,223
Net income ¹	921.5	1,010	549.4	114.1	263.4	545.1	649.7	779
Net Debt ¹	-1,056	-2,174	-2,229	-1,917	-932	-1,340	-1,630	-2,128
Reference price ²	38.51	31.51	23.16	13.02	12.86	11.77	11.77	11.77
Nbr of stocks (in thousands)	596,181	596,071	596,005	585,604	574,128	574,128	-	-
Announcement Date	14/03/22	17/03/23	19/03/24	27/04/25	28/04/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
YIXINTANG PHARMACEUTICAL GROUP CO., LTD.	12.24x	0.29x	2.82x	4.15%	976M
JD HEALTH INTERNATIONAL INC.	17.06x	0.7x	10.4x	-.--%	15.19B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	20.94x	0.8x	13.44x	1.07%	6.48B
MATSUKIYOCOCOKARA & CO.	16.71x	0.75x	7.83x	2.23%	6.38B
YIFENG PHARMACY CHAIN CO., LTD.	14.77x	0.97x	6.97x	2.85%	4.26B
NAHDI MEDICAL COMPANY	14.58x	1.25x	7.65x	5.51%	3.25B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	13.32x	0.54x	4.32x	5.19%	2.94B
CLICKS GROUP LIMITED	13.83x	0.83x	6.24x	4.64%	2.93B
GUARDIAN PHARMACY SERVICES, INC.	30.71x	-	-	-	2.39B
Average	17.13x	0.77x	7.46x	3.2%	4.98B
Weighted average by Cap.	17.34x	0.78x	9.04x	1.98%