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 1,690 -
Change - 61.65% -32.62% -45.21% 116.25% -55.54% -
Enterprise Value (EV) 1,834 3,824 2,805 1,758 3,802 1,690 1,690
Change - 108.54% -26.64% -37.33% 116.25% -55.54% 0%
P/E - 66.1x 205x 33x 31.1x 12.5x 9.99x
PBR 2.44x 3.73x 2.38x 1.3x 2.58x 1.01x 0.92x
PEG - - -2.6x 0x 0x 1.2x 0.4x
Capitalization / Revenue 9.7x 12x 6.77x 3.29x 5.9x 2.32x 1.86x
EV / Revenue 0x 0x 0x 0x 0x 2.32x 1.86x
EV / EBITDA 0x 0x 0x 0x 0x 10.3x 8.01x
EV / EBIT 0x 0x 0x 0x 0x 13x 9.72x
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 5.394 5.394
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.($)
12.54x - - - 252M
28x3.88x15.01x2.6% 171B
18.25x3.37x12.03x3.26% 110B
21.42x4.21x14.72x1.31% 106B
25.75x2.52x10.21x2.8% 75.99B
16.44x0.19x12.1x0.79% 57.3B
34.49x3.36x11.49x2.19% 48.76B
28.75x7.1x18.34x1.39% 50.19B
35.36x8.79x24.72x-.--% 41.14B
34.67x6.08x19.09x-.--% 32.56B
Average 25.57x 4.39x 15.30x 1.59% 69.32B
Weighted average by Cap. 25.50x 3.99x 14.49x 1.99%

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