Valuation Zai Lab Limited Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 11:08:41 31/07/2026 +03			5-day change	1st Jan Change
14.30 ^HKD	+0.78%		-7.02%	+4.76%

07-29	Asian Equities Traded in the US as American Depositary Receipts Track Lower in Wednesday Trading	MT
06-29	Zai Lab Insider Sold Shares Worth $428,545, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,059	2,946	2,688	2,853	1,962	2,053	-	-
Change	-	-51.37%	-8.77%	6.15%	-31.23%	4.63%	-	-
Enterprise Value (EV) ¹	4,650	1,938	1,897	2,095	1,397	1,559	1,681	1,778
Change	-	-58.33%	-2.13%	10.47%	-33.34%	11.65%	7.83%	5.78%
P/E	-8.29x	-6.63x	-7.9x	-10.1x	-11x	-8.14x	-9.72x	-12.5x
PBR	4.35x	-	3.34x	3.36x	2.73x	3.89x	4.36x	4.89x
PEG	-	0.2x	0.3x	0.4x	0.3x	-0.2x	0.6x	0.6x
Capitalization / Revenue	42x	13.7x	10.1x	7.15x	4.26x	4.59x	3.45x	2.73x
EV / Revenue	32.2x	9.01x	7.11x	5.25x	3.04x	3.48x	2.83x	2.37x
EV / EBITDA	-6.7x	-4.89x	-5.3x	-7.75x	-6.51x	-6.33x	-10.3x	-23.1x
EV / EBIT	-6.64x	-4.79x	-5.17x	-7.43x	-6.09x	-5.98x	-9.56x	-19.5x
EV / FCF	-8.19x	-4.94x	-9.23x	-9.5x	-8.5x	-8.87x	-14.5x	-25.3x
FCF Yield	-12.2%	-20.2%	-10.8%	-10.5%	-11.8%	-11.3%	-6.89%	-3.95%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-7.58	-4.63	-3.46	-2.6	-1.6	-2.244	-1.88	-1.464
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	144.3	215	266.7	399	460.2	447.6	594.6	751.5
EBITDA ¹	-693.6	-396.1	-357.5	-270.3	-214.4	-246.2	-163.3	-76.84
EBIT ¹	-700.1	-404.4	-366.6	-282.1	-229.4	-260.9	-175.9	-91.43
Net income ¹	-704.5	-443.3	-334.6	-257.1	-175.5	-244.1	-158.9	-136.3
Net Debt ¹	-1,409	-1,008	-791.3	-757.9	-565.3	-493.5	-371.4	-274.2
Reference price ²	62.85	30.70	27.33	26.19	17.64	18.27	18.27	18.27
Nbr of stocks (in thousands)	96,409	95,972	98,349	108,937	111,219	112,355	-	-
Announcement Date	3/1/22 A	3/1/23 A	2/27/24 A	2/27/25 A	2/26/26 A	-	-	-

¹USD in Million²USD

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.($)
REGENERON PHARMACEUTICALS, INC.	18.09x	4.11x	9.64x	0.51%	76.15B
UCB	23.38x	4.96x	14.7x	0.66%	48.89B
SAMSUNG BIOLOGICS CO.,LTD.	36.16x	12.36x	23.52x	-.--%	47.83B
CSL LIMITED	-46.27x	3.25x	9.61x	3.29%	41.37B
BIOGEN INC.	37.23x	3.37x	12.07x	-.--%	29.99B
INCYTE CORPORATION	55.01x	3.36x	26.05x	-.--%	24.23B
MODERNA, INC.	-6.28x	8.82x	-5.47x	-.--%	21.75B
INNOVENT BIOLOGICS, INC.	63.91x	6.1x	41.98x	-.--%	19.25B
SWEDISH ORPHAN BIOVITRUM AB	24.69x	5.29x	13.78x	-.--%	17.14B
Average	22.88x	5.74x	16.21x	0.5%	36.29B
Weighted average by Cap.	19.30x	5.71x	14.98x	0.63%