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

Stocks

Market Closed - Hong Kong S.E. 04:08:55 2026-09-11 EDT			5-day change	1st Jan Change
134.20 ^HKD	-2.82%		+0.30%	+88.48%

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	57,653	-	-
Change	-	-52.62%	-21.47%	-36.6%	24.27%	76.82%	-	-
Enterprise Value (EV) ¹	105,383	47,524	34,318	20,491	26,337	52,979	53,997	54,796
Change	-	-54.9%	-27.79%	-40.29%	28.53%	101.16%	1.92%	1.48%
P/E	99.1x	16.4x	18.5x	28.3x	29.4x	43.7x	33x	27.2x
PBR	9.07x	3.5x	2.46x	1.66x	1.9x	3.16x	2.95x	2.72x
PEG	-	0x	-0.6x	-0.5x	1.7x	2.3x	1x	1.3x
Capitalization / Revenue	24x	5.15x	5.29x	4.52x	4.89x	7.13x	5.88x	4.86x
EV / Revenue	22.7x	4.65x	4.39x	3.53x	3.95x	6.55x	5.51x	4.62x
EV / EBITDA	75.3x	13.6x	11.2x	16.1x	15.1x	24.1x	19.6x	16.7x
EV / EBIT	88.4x	15.2x	13.3x	19x	22.5x	32.8x	26.8x	22.7x
EV / FCF	-68.1x	41.8x	14.6x	164x	192x	-107x	64.9x	41.3x
FCF Yield	-1.47%	2.39%	6.84%	0.61%	0.52%	-0.93%	1.54%	2.42%
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%	0.82%	1.1%	1.3%
EPS ²	3.136	9	6.26	2.69	3.16	3.754	4.979	6.042
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	2,199	2,750	3,284
EBIT ¹	1,192	3,136	2,571	1,079	1,169	1,615	2,018	2,413
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	164.13	164.13	164.13
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	31.96x	11.62x	23.56x	0.62%	1,001B
JOHNSON & JOHNSON	29.63x	-	-	2.02%	642B
ABBVIE INC.	32.65x	7.56x	15.72x	2.69%	451B
ROCHE HOLDING AG	18.78x	4.58x	11.35x	2.9%	340B
NOVARTIS AG	19.52x	5.11x	12.66x	3.19%	263B
ASTRAZENECA PLC	20.44x	4.2x	12.01x	2.1%	247B
AMGEN INC.	24.19x	6.38x	11.35x	2.64%	207B
NOVO NORDISK A/S	12.74x	4.63x	9.67x	3.94%	197B
GILEAD SCIENCES, INC.	-43.8x	6.4x	24.98x	2.27%	180B
Average	16.23x	6.31x	15.16x	2.48%	391.82B
Weighted average by Cap.	23.23x	7.75x	17.18x	2.04%