Valuation Asymchem Laboratories (Tianjin) Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-08-05			5-day change	1st Jan Change
163.38 ^CNY	+1.10%		+3.83%	+75.81%

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	56,930	-	-
Change	-	-52.62%	-21.47%	-36.6%	24.27%	74.6%	-	-
Enterprise Value (EV) ¹	105,383	47,524	34,318	20,491	26,337	51,881	52,538	53,114
Change	-	-54.9%	-27.79%	-40.29%	28.53%	96.99%	1.27%	1.1%
P/E	99.1x	16.4x	18.5x	28.3x	29.4x	41.5x	33.2x	27.2x
PBR	9.07x	3.5x	2.46x	1.66x	1.9x	3.1x	2.91x	2.68x
PEG	-	0x	-0.6x	-0.5x	1.7x	1.8x	1.3x	1.2x
Capitalization / Revenue	24x	5.15x	5.29x	4.52x	4.89x	7.04x	5.86x	4.86x
EV / Revenue	22.7x	4.65x	4.39x	3.53x	3.95x	6.42x	5.4x	4.54x
EV / EBITDA	75.3x	13.6x	11.2x	16.1x	15.1x	24.6x	20.5x	17.4x
EV / EBIT	88.4x	15.2x	13.3x	19x	22.5x	33.9x	28x	23.5x
EV / FCF	-68.1x	41.8x	14.6x	164x	192x	-78.1x	59.7x	40.8x
FCF Yield	-1.47%	2.39%	6.84%	0.61%	0.52%	-1.28%	1.67%	2.45%
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%	0.91%	1.11%	1.31%
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	2,107	2,567	3,052
EBIT ¹	1,192	3,136	2,571	1,079	1,169	1,532	1,878	2,257
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	161.61	161.61	161.61
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASYMCHEM LABORATORIES (TIANJIN) CO., LTD.	41.53x	6.35x	24.06x	0.91%	8.35B
ELI LILLY AND COMPANY	34.02x	11.84x	24.88x	0.61%	995B
JOHNSON & JOHNSON	28.36x	6.26x	17.51x	2.11%	614B
ABBVIE INC.	31.72x	7.19x	14.9x	2.84%	431B
ROCHE HOLDING AG	19.93x	4.73x	11.72x	2.79%	353B
NOVARTIS AG	21.85x	5.66x	14.11x	2.84%	293B
ASTRAZENECA PLC	20.2x	4.19x	11.86x	2.11%	245B
AMGEN INC.	25.61x	6.68x	11.78x	2.59%	210B
NOVO NORDISK A/S	13.52x	5.15x	10.43x	3.7%	210B
GILEAD SCIENCES, INC.	-48.74x	5.83x	32.22x	2.44%	168B
Average	18.80x	6.39x	17.35x	2.29%	352.66B
Weighted average by Cap.	23.73x	7.54x	17.97x	2.04%