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 1,730 -
Change - 61.65% -32.62% -45.21% 116.25% -54.49% -
Enterprise Value (EV) 1,834 3,824 2,805 1,758 3,802 1,730 1,730
Change - 108.54% -26.64% -37.33% 116.25% -54.49% 0%
P/E - 66.1x 205x 33x 31.1x 12.8x 10.2x
PBR 2.44x 3.73x 2.38x 1.3x 2.58x 1.04x 0.94x
PEG - - -2.6x 0x 0x 1.2x 0.4x
Capitalization / Revenue 9.7x 12x 6.77x 3.29x 5.9x 2.38x 1.9x
EV / Revenue 0x 0x 0x 0x 0x 2.38x 1.9x
EV / EBITDA 0x 0x 0x 0x 0x 10.5x 8.2x
EV / EBIT 0x 0x 0x 0x 0x 13.3x 9.94x
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 5.521 5.521
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.($)
12.23x - - - 245M
74.11x7.8x45.5x-.--% 12.87B
21.51x2.13x10.67x2.13% 7.03B
33.49x6.98x18.9x1.14% 6.65B
32.3x1.54x9.65x-.--% 5.68B
31.76x9.36x23.82x0.63% 4.73B
16.63x2.92x13.93x3.92% 3.84B
-14.55x2.77x-16.33x - 2.12B
21.07x2.44x9.84x2.12% 1.62B
-15.24x377.93x-65.62x-.--% 1.6B
Average 21.33x 45.99x 5.60x 1.24% 4.64B
Weighted average by Cap. 36.80x 18.25x 19.15x 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