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 2,212 -
Change - 61.65% -32.62% -45.21% 116.25% -41.83% -
Enterprise Value (EV) 1,834 3,824 2,805 1,758 3,802 2,212 2,212
Change - 108.54% -26.64% -37.33% 116.25% -41.83% 0%
P/E - 66.1x 205x 33x 31.1x 16.4x 13.1x
PBR 2.44x 3.73x 2.38x 1.3x 2.58x 1.33x 1.2x
PEG - - -2.6x 0x 0x 1.6x 0.5x
Capitalization / Revenue 9.7x 12x 6.77x 3.29x 5.9x 3.04x 2.43x
EV / Revenue 0x 0x 0x 0x 0x 3.04x 2.43x
EV / EBITDA 0x 0x 0x 0x 0x 13.5x 10.5x
EV / EBIT 0x 0x 0x 0x 0x 17x 12.7x
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 7.057 7.057
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.41x - - - 327M
62.86x7.49x40.17x-.--% 12.45B
20.9x2.05x10.25x2.21% 6.55B
28.98x5.96x16.17x1.32% 5.56B
24.65x1.22x7.63x-.--% 4.59B
29.23x8.7x22.13x0.69% 4.38B
17.91x3.15x15.04x3.64% 4.11B
-9.93x2.27x-10.02x - 1.8B
-16.75x415.98x-72.23x-.--% 1.73B
20.12x2.39x9.68x2.16% 1.55B
Average 19.44x 49.91x 4.31x 1.25% 4.3B
Weighted average by Cap. 32.18x 21.58x 16.93x 1.05%

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