Valuation Asymchem Laboratories (Tianjin) Co., Ltd. Hong Kong S.E.

Stocks

Delayed Hong Kong S.E. 21:54:44 2026-10-05 EDT			5-day change	1st Jan Change
165.40 ^HKD	-1.08%		+3.50%	+132.30%

08-25	CIG Shanghai Declares Interim Dividend	MT
08-24	CIG Shanghai's H1 Profit More Than Doubles	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	111,228	52,704	41,387	26,238	32,605	66,560	-	-
Change	-	-52.62%	-21.47%	-36.6%	24.27%	104.14%	-	-
Enterprise Value (EV) ¹	105,383	47,524	34,318	20,491	26,337	61,886	62,904	63,703
Change	-	-54.9%	-27.79%	-40.29%	28.53%	134.98%	1.64%	1.27%
P/E	99.1x	16.4x	18.5x	28.3x	29.4x	50.2x	37.9x	31.2x
PBR	9.07x	3.5x	2.46x	1.66x	1.9x	3.64x	3.39x	3.12x
PEG	-	0x	-0.6x	-0.5x	1.7x	2.7x	1.2x	1.5x
Capitalization / Revenue	24x	5.15x	5.29x	4.52x	4.89x	8.23x	6.79x	5.61x
EV / Revenue	22.7x	4.65x	4.39x	3.53x	3.95x	7.65x	6.42x	5.37x
EV / EBITDA	75.3x	13.6x	11.2x	16.1x	15.1x	30.1x	24.3x	20.1x
EV / EBIT	88.4x	15.2x	13.3x	19x	22.5x	39.7x	31.2x	25.8x
EV / FCF	-68.1x	41.8x	14.6x	164x	192x	-125x	75.7x	48x
FCF Yield	-1.47%	2.39%	6.84%	0.61%	0.52%	-0.8%	1.32%	2.08%
Dividend per Share ²	0.5714	1.8	1.8	1.1	1.3	1.353	1.808	2.133
Rate of return	0.18%	1.22%	1.55%	1.45%	1.4%	0.72%	0.96%	1.13%
EPS ²	3.136	9	6.26	2.69	3.16	3.754	4.98	6.043
Distribution rate	18.2%	20%	28.8%	40.9%	41.1%	36%	36.3%	35.3%
Net sales ¹	4,639	10,230	7,825	5,805	6,670	8,089	9,803	11,873
EBITDA ¹	1,399	3,498	3,058	1,274	1,744	2,057	2,585	3,176
EBIT ¹	1,192	3,136	2,571	1,079	1,169	1,558	2,016	2,467
Net income ¹	1,069	3,302	2,269	949	1,133	1,352	1,795	2,317
Net Debt ¹	-5,846	-5,180	-7,069	-5,747	-6,268	-4,673	-3,656	-2,857
Reference price ²	310.71	148.00	116.10	76.09	92.93	188.62	188.62	188.62
Nbr of stocks (in thousands)	368,307	364,755	364,426	354,879	359,442	359,630	-	-
Announcement Date	3/30/22	3/30/23	3/28/24	3/28/25	3/30/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELI LILLY AND COMPANY	32.45x	11.78x	23.93x	0.61%	1,019B
JOHNSON & JOHNSON	28.48x	6.32x	17.74x	2.09%	617B
ABBVIE INC.	33.26x	7.78x	16.08x	2.64%	464B
MERCK & CO., INC.	104.98x	5.87x	24.89x	2.36%	356B
ROCHE HOLDING AG	18.81x	4.58x	11.36x	2.9%	333B
NOVARTIS AG	19.83x	5.17x	12.78x	3.09%	267B
ASTRAZENECA PLC	20.02x	4.17x	11.86x	2.13%	244B
AMGEN INC.	25.46x	6.66x	11.86x	2.5%	218B
GILEAD SCIENCES, INC.	-43.78x	6.39x	24.97x	2.27%	179B
Average	26.61x	6.52x	17.28x	2.29%	410.8B
Weighted average by Cap.	31.80x	7.61x	18.61x	1.96%