Company Valuation: ApicHope Pharmaceutical Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,200 9,894 13,394 7,660 15,065 12,406 - -
Change - -3% 35.39% -42.81% 96.66% -17.65% - -
Enterprise Value (EV) 10,200 9,894 13,394 7,660 15,065 12,406 12,406 12,406
Change - -3% 35.39% -42.81% 96.66% -17.65% 0% 0%
P/E 33.6x 36.2x 71x -14.3x -44.9x 23.8x -120x -86.4x
PBR - 5.12x 5.37x 4.1x - 6.59x 6.97x 7.58x
PEG - -3.4x -2.1x 0x 1.2x -0x 1x -2.2x
Capitalization / Revenue - 4.34x 5.35x 5.28x - 11.5x 9.86x 8.39x
EV / Revenue - 0x 0x 0x - 11.5x 9.86x 8.39x
EV / EBITDA - 0x 0x -0x - 13.6x 65.3x 66.3x
EV / EBIT - 0x 0x -0x - 18.9x -107x -73.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.1333 0.21 - - - - -
Rate of return - 0.58% 0.7% - - - - -
EPS 2 0.7133 0.6373 0.42 -1.196 -0.7478 1.16 -0.23 -0.32
Distribution rate - 20.9% 50% - - - - -
Net sales 1 - 2,280 2,503 1,450 - 1,080 1,258 1,478
EBITDA 1 - 369.9 389.8 -94.81 - 913 190 187
EBIT 1 - 282 213.9 -370.7 - 657 -116 -169
Net income 1 306.9 290.7 184.6 -540 -337.8 526 -102 -146
Net Debt - - - - - - - -
Reference price 2 23.93 23.05 29.83 17.06 33.55 27.66 27.66 27.66
Nbr of stocks (in thousands) 426,174 429,162 449,027 449,027 449,027 448,531 - -
Announcement Date 4/20/22 A 4/19/23 A 4/26/24 A 4/24/25 A 4/23/26 A - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.84x - - - 1.86B
41.54x14.06x31.11x0.48% 1,263B
39.99x6.71x18.89x1.95% 658B
38.61x8.62x17.83x2.33% 521B
21.74x5.27x13.12x2.48% 391B
109.15x6.06x25.73x2.28% 369B
23.19x5.97x14.41x2.71% 307B
24.47x4.9x13.63x1.77% 290B
29.56x7.53x13.48x2.16% 252B
-49.1x7.47x29.35x1.93% 212B
Average 30.30x 7.40x 19.73x 2.01% 426.38B
Weighted average by Cap. 37.28x 8.84x 21.96x 1.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ApicHope Pharmaceutical Group Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - ApicHope Pharmaceutical Group Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ApicHope Pharmaceutical Group Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ApicHope Pharmaceutical Group Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 300723 Stock
  4. Valuation ApicHope Pharmaceutical Group Co., Ltd.