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

Stocks

Delayed Hong Kong S.E. 03:47:08 2026-08-13 EDT			5-day change	1st Jan Change
119.80 ^HKD	-5.07%		+9.35%	+67.56%

07-31	Asymchem Laboratories to Subscribe for Subsidiary's New Shares for 1.05 Billion Yuan; Shares Up 6%	MT
07-29	Shanghai Asymchem Biotechnology Development Co., Ltd. announced that it expects to receive CNY 1.239699995 billion in funding from Asymchem Laboratories Co., Ltd., Suzhou Gao Ling Qirui Healthcare Investment, L.P. and another investor	CI

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	61,083	-	-
Change	-	-52.62%	-21.47%	-36.6%	24.27%	87.34%	-	-
Enterprise Value (EV) ¹	105,383	47,524	34,318	20,491	26,337	56,033	56,691	57,267
Change	-	-54.9%	-27.79%	-40.29%	28.53%	112.75%	1.17%	1.02%
P/E	99.1x	16.4x	18.5x	28.3x	29.4x	45x	36x	29.4x
PBR	9.07x	3.5x	2.46x	1.66x	1.9x	3.36x	3.15x	2.9x
PEG	-	0x	-0.6x	-0.5x	1.7x	1.9x	1.4x	1.3x
Capitalization / Revenue	24x	5.15x	5.29x	4.52x	4.89x	7.56x	6.28x	5.22x
EV / Revenue	22.7x	4.65x	4.39x	3.53x	3.95x	6.93x	5.83x	4.89x
EV / EBITDA	75.3x	13.6x	11.2x	16.1x	15.1x	26.3x	21.9x	17.9x
EV / EBIT	88.4x	15.2x	13.3x	19x	22.5x	35.2x	28.3x	22x
EV / FCF	-68.1x	41.8x	14.6x	164x	192x	-84.4x	64.5x	44x
FCF Yield	-1.47%	2.39%	6.84%	0.61%	0.52%	-1.19%	1.55%	2.27%
Dividend per Share ²	0.5714	1.8	1.8	1.1	1.3	1.464	1.795	2.113
Rate of return	0.18%	1.22%	1.55%	1.45%	1.4%	0.84%	1.03%	1.21%
EPS ²	3.136	9	6.26	2.69	3.16	3.892	4.861	5.944
Distribution rate	18.2%	20%	28.8%	40.9%	41.1%	37.6%	36.9%	35.6%
Net sales ¹	4,639	10,230	7,825	5,805	6,670	8,082	9,722	11,709
EBITDA ¹	1,399	3,498	3,058	1,274	1,744	2,134	2,590	3,192
EBIT ¹	1,192	3,136	2,571	1,079	1,169	1,590	2,000	2,608
Net income ¹	1,069	3,302	2,269	949	1,133	1,443	1,757	2,112
Net Debt ¹	-5,846	-5,180	-7,069	-5,747	-6,268	-5,049	-4,392	-3,816
Reference price ²	310.71	148.00	116.10	76.09	92.93	175.00	175.00	175.00
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	34.6x	12.64x	25.73x	0.57%	1,088B
JOHNSON & JOHNSON	29.02x	-	-	2.06%	629B
ABBVIE INC.	31.76x	7.4x	15.37x	2.76%	440B
ROCHE HOLDING AG	20.37x	4.83x	11.97x	2.73%	359B
NOVARTIS AG	21.72x	5.63x	14.03x	2.85%	291B
ASTRAZENECA PLC	20.24x	4.18x	11.87x	2.1%	245B
AMGEN INC.	26.11x	6.86x	12.2x	2.42%	225B
NOVO NORDISK A/S	13.56x	4.86x	10.12x	3.76%	204B
GILEAD SCIENCES, INC.	-42.19x	6.04x	34.06x	2.43%	168B
Average	17.24x	6.55x	16.92x	2.41%	405.47B
Weighted average by Cap.	24.66x	8.26x	18.73x	1.97%