Company Valuation: Acotec Scientific Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,946 4,763 3,209 1,758 3,802 1,643 -
Change - 61.65% -32.62% -45.21% 116.25% -56.79% -
Enterprise Value (EV) 1,834 3,824 2,805 1,758 3,802 1,643 1,643
Change - 108.54% -26.64% -37.33% 116.25% -56.79% 0%
P/E - 66.1x 205x 33x 31.1x 12.2x 9.71x
PBR 2.44x 3.73x 2.38x 1.3x 2.58x 0.99x 0.89x
PEG - - -2.6x 0x 0x 1.2x 0.4x
Capitalization / Revenue 9.7x 12x 6.77x 3.29x 5.9x 2.26x 1.81x
EV / Revenue 0x 0x 0x 0x 0x 2.26x 1.81x
EV / EBITDA 0x 0x 0x 0x 0x 10x 7.79x
EV / EBIT 0x 0x 0x 0x 0x 12.6x 9.44x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - 0.23 0.05 0.17 0.39 0.43 0.54
Distribution rate - - - - - - -
Net sales 1 303.8 395.5 473.8 534 644.6 728 910
EBITDA 1 32.92 91.52 52.28 84.58 187.6 164 211
EBIT 1 20.52 72.08 25.01 64.01 133.2 130 174
Net income 1 - 70.14 14.49 52.28 119.2 128 164
Net Debt -1,113 -938.7 -403.6 - - - -
Reference price 2 9.401 15.197 10.239 5.610 12.131 5.242 5.242
Nbr of stocks (in thousands) 313,389 313,389 313,389 313,389 313,389 313,389 -
Announcement Date 3/29/22 3/23/23 3/25/24 3/24/25 3/26/26 - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
72.31x7.6x44.35x-.--% 12.56B
21x2.11x10.39x2.13% 6.67B
28.39x5.86x15.87x1.34% 5.68B
33.15x1.55x9.67x-.--% 5.62B
32.22x9.59x24.27x0.62% 4.9B
17.95x3x15.58x3.47% 3.91B
-12.66x2.4x-21.82x - 1.84B
-17.48x422.66x-75.21x-.--% 1.69B
18.76x2.31x9.04x2.03% 1.59B
Average 21.51x 50.79x 3.57x 1.2% 4.94B
Weighted average by Cap. 36.01x 20.94x 17.95x 0.98%

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. 6669 Stock
  4. 7W3 Stock
  5. Valuation Acotec Scientific Holdings Limited