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 1,755 -
Change - 61.65% -32.62% -45.21% 116.25% -53.84% -
Enterprise Value (EV) 1,834 3,824 2,805 1,758 3,802 1,755 1,755
Change - 108.54% -26.64% -37.33% 116.25% -53.84% 0%
P/E - 66.1x 205x 33x 31.1x 13x 10.4x
PBR 2.44x 3.73x 2.38x 1.3x 2.58x 1.05x 0.96x
PEG - - -2.6x 0x 0x 1.3x 0.4x
Capitalization / Revenue 9.7x 12x 6.77x 3.29x 5.9x 2.41x 1.93x
EV / Revenue 0x 0x 0x 0x 0x 2.41x 1.93x
EV / EBITDA 0x 0x 0x 0x 0x 10.7x 8.32x
EV / EBIT 0x 0x 0x 0x 0x 13.5x 10.1x
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 5.600 5.600
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.($)
13.02x - - - 260M
74.09x7.79x45.49x-.--% 12.87B
21.14x2.1x10.51x2.16% 6.83B
32.98x6.87x18.6x1.15% 6.51B
31.98x1.53x9.54x-.--% 5.62B
30.23x9.02x22.94x0.67% 4.55B
17.27x3.03x14.49x3.78% 3.98B
-13.9x2.64x-15.56x - 2.02B
22.8x2.68x10.77x1.96% 1.74B
-15.24x377.97x-65.63x-.--% 1.59B
Average 21.44x 45.96x 5.68x 1.22% 4.6B
Weighted average by Cap. 36.75x 18.18x 19.19x 1%

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. Valuation Acotec Scientific Holdings Limited