Company Valuation: Mabpharm Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,646 3,360 1,587 1,722 1,085 1,853
Change - -7.86% -52.77% 8.51% -36.99% 70.77%
Enterprise Value (EV) 1 3,202 3,325 1,710 1,831 1,307 2,070
Change - 3.84% -48.58% 7.11% -28.61% 58.37%
P/E -19.7x -11.5x -7.53x -8.23x -8.48x 44.9x
PBR 4.14x 5.58x 3.96x 8.4x 12.2x 11.8x
PEG - -0.2x 0.3x 11.85x 0.2x -0x
Capitalization / Revenue 160x 40.5x 28.4x 19.8x 4.2x 2.87x
EV / Revenue 141x 40.1x 30.6x 21x 5.06x 3.2x
EV / EBITDA -21.8x -12.7x -9.31x -12.2x -19.8x 34.9x
EV / EBIT -19.6x -11.2x -7.56x -9.07x -10.9x 431x
EV / FCF -19.4x -10x -6.95x -23.6x -8.64x 18,952x
FCF Yield -5.17% -9.96% -14.4% -4.24% -11.6% 0.01%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0448 -0.0707 -0.0511 -0.0508 -0.031 0.01
Distribution rate - - - - - -
Net sales 1 22.78 82.88 55.92 87.16 258.2 646.1
EBITDA 1 -147.2 -262.8 -183.7 -150.1 -65.94 59.28
EBIT 1 -163.4 -297.5 -226.3 -202 -119.7 4.803
Net income 1 -184.6 -291.7 -210.8 -209.4 -127.9 57.13
Net Debt 1 -444.5 -35.13 122.7 109.2 222.2 217.5
Reference price 2 0.8841 0.8147 0.3848 0.4175 0.2631 0.4493
Nbr of stocks (in thousands) 4,124,080 4,124,080 4,124,080 4,124,080 4,124,080 4,124,080
Announcement Date 4/21/21 A 4/21/22 A 4/20/23 A 4/18/24 A 4/22/25 A 4/27/26 A
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 237M
21.73x7.77x15.61x1.37% 74.46B
31.25x9.01x28.06x0.04% 60.14B
33.64x6.03x18.07x0.97% 48.15B
34.63x3.34x14.4x-.--% 44.25B
-21.16x229.18x-22.81x-.--% 43.99B
47.94x5.54x30.43x-.--% 41.61B
26.89x7.76x19.96x0.42% 29.97B
33.91x7.26x18.84x-.--% 29.31B
-70.02x13.44x-68.51x-.--% 24.93B
Average 15.42x 32.15x 6.01x 0.31% 39.7B
Weighted average by Cap. 19.58x 31.88x 10.24x 0.41%

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. 2181 Stock
  4. Valuation Mabpharm Limited