|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.45 EUR | +17.52% |
|
+1.31% | +6.16% |
| 06:10pm | Asian Equities Traded in the US as American Depositary Receipts Rise in Thursday Trading | MT |
| 05:29pm | Zai Lab Shares Rise After Q2 Beat | MT |
Company Valuation: Zai Lab Limited
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 | 2,064 | - | - |
| Change | - | -51.37% | -8.77% | 6.15% | -31.23% | 5.2% | - | - |
| Enterprise Value (EV) 1 | 4,650 | 1,938 | 1,897 | 2,095 | 1,397 | 1,570 | 1,693 | 1,790 |
| Change | - | -58.33% | -2.13% | 10.47% | -33.34% | 12.45% | 7.78% | 5.74% |
| P/E | -8.29x | -6.63x | -7.9x | -10.1x | -11x | -8.19x | -9.77x | -12.6x |
| PBR | 4.35x | - | 3.34x | 3.36x | 2.73x | 3.91x | 4.39x | 4.91x |
| 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 | 4.61x | 3.47x | 2.75x |
| EV / Revenue | 32.2x | 9.01x | 7.11x | 5.25x | 3.04x | 3.51x | 2.85x | 2.38x |
| EV / EBITDA | -6.7x | -4.89x | -5.3x | -7.75x | -6.51x | -6.38x | -10.4x | -23.3x |
| EV / EBIT | -6.64x | -4.79x | -5.17x | -7.43x | -6.09x | -6.02x | -9.62x | -19.6x |
| EV / FCF | -8.19x | -4.94x | -9.23x | -9.5x | -8.5x | -8.93x | -14.6x | -25.5x |
| FCF Yield | -12.2% | -20.2% | -10.8% | -10.5% | -11.8% | -11.2% | -6.84% | -3.92% |
| 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 | 18.37 | 18.37 | 18.37 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.15x | 4.14x | 9.73x | 0.51% | 76.75B | |
| 23.27x | 5.08x | 14.76x | 0.64% | 50.46B | |
| 36.31x | 12.41x | 23.62x | -.--% | 48.5B | |
| -59.22x | 3.44x | 10.16x | 3.1% | 44.14B | |
| 37.6x | 3.42x | 12.82x | -.--% | 30.53B | |
| 53.46x | 3.37x | 26.12x | -.--% | 24.28B | |
| -6.56x | 8.93x | -5.76x | -.--% | 22.46B | |
| 68.17x | 6.51x | 43.28x | -.--% | 20.04B | |
| 23.1x | 4.97x | 12.95x | -.--% | 16.14B | |
| Average | 21.59x | 5.81x | 16.41x | 0.47% | 37.03B | |
| Weighted average by Cap. | 17.26x | 5.78x | 15.18x | 0.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ZLAB Stock
- 1ZL Stock
- Valuation Zai Lab Limited
Select your edition
All financial news and data tailored to specific country editions
