Valuation Jointown Pharmaceutical Group Co., Ltd

Stocks

End-of-day quote Shanghai S.E. 08/10/2026			5-day change	1st Jan Change
5.060 ^CNY	+0.20%		+0.20%	-1.17%

09-01	Jointown Pharmaceutical Seeks Up to 2.8 Billion Yuan via Private Placement	MT
08-28	Jointown Pharmaceutical Group Co., Ltd announced that it expects to receive CNY 2.8 billion in funding	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,919	24,052	26,691	25,148	25,531	25,231	-	-
Change	-	-10.65%	10.97%	-5.78%	1.52%	-1.17%	-	-
Enterprise Value (EV) ¹	29,021	21,882	24,319	20,414	20,954	21,107	20,467	20,936
Change	-	-24.6%	11.14%	-16.06%	2.65%	0.73%	-3.03%	2.29%
P/E	11.6x	12.2x	12.7x	10.2x	11.6x	11.1x	10.2x	9.22x
PBR	1.31x	1.09x	1.14x	0.95x	0.96x	0.86x	0.82x	0.78x
PEG	-	-0.8x	1.76x	0.6x	-1x	2.77x	1.21x	0.9x
Capitalization / Revenue	0.22x	0.17x	0.18x	0.17x	0.16x	0.15x	0.14x	0.13x
EV / Revenue	0.24x	0.16x	0.16x	0.13x	0.13x	0.12x	0.11x	0.11x
EV / EBITDA	6.93x	6.21x	6.5x	4.61x	5.18x	4.42x	3.79x	3.45x
EV / EBIT	8.08x	7.67x	8.05x	5.62x	6.34x	6.01x	5.35x	4.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1115	0.1858	0.1938	0.2	0.2	0.203	0.219	0.248
Rate of return	2.04%	3.83%	3.57%	3.91%	3.91%	4.01%	4.33%	4.9%
EPS ²	0.472	0.3976	0.4264	0.5	0.44	0.4576	0.4961	0.5489
Distribution rate	23.6%	46.7%	45.5%	40%	45.5%	44.4%	44.2%	45.2%
Net sales ¹	122,407	140,424	150,140	151,810	161,390	171,813	182,137	192,315
EBITDA ¹	4,187	3,526	3,741	4,427	4,046	4,777	5,398	6,073
EBIT ¹	3,593	2,853	3,023	3,635	3,306	3,513	3,824	4,274
Net income ¹	2,448	2,085	2,174	2,507	2,255	2,300	2,507	2,762
Net Debt ¹	2,102	-2,170	-2,372	-4,734	-4,576	-4,125	-4,765	-4,296
Reference price ²	5.470	4.846	5.434	5.120	5.120	5.060	5.060	5.060
Nbr of stocks (in thousands)	4,921,006	4,963,416	4,911,693	4,911,693	4,986,434	4,986,434	-	-
Announcement Date	4/25/22 A	4/24/23 A	4/26/24 A	4/28/25 A	4/27/26 A	-	-	-

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.($)
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	11.04x	0.12x	4.41x	4.02%	3.76B
ELI LILLY AND COMPANY	33.76x	12.26x	24.76x	0.58%	1,060B
JOHNSON & JOHNSON	28.75x	6.35x	18.21x	2.07%	623B
ABBVIE INC.	34.38x	7.99x	16.52x	2.56%	480B
MERCK & CO., INC.	103.88x	5.82x	24.82x	2.39%	352B
ROCHE HOLDING AG	19.43x	4.75x	11.8x	2.78%	345B
NOVARTIS AG	20.28x	5.28x	13.08x	3.01%	274B
ASTRAZENECA PLC	20.79x	4.27x	12.2x	2.08%	249B
AMGEN INC.	26.09x	6.8x	12.11x	2.44%	223B
GILEAD SCIENCES, INC.	-44.42x	6.54x	25.48x	2.24%	182B
Average	25.40x	6.02x	16.34x	2.42%	379.18B
Weighted average by Cap.	32.17x	7.83x	19.07x	1.91%