Valuation Asymchem Laboratories (Tianjin) Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 2026-08-25			5-day change	1st Jan Change
172.23 ^CNY	+10.00%		-2.83%	+85.33%

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	59,677	-	-
Change	-	-52.62%	-21.47%	-36.6%	24.27%	83.03%	-	-
Enterprise Value (EV) ¹	105,383	47,524	34,318	20,491	26,337	54,970	55,950	56,722
Change	-	-54.9%	-27.79%	-40.29%	28.53%	108.72%	1.78%	1.38%
P/E	99.1x	16.4x	18.5x	28.3x	29.4x	45x	34.1x	28.1x
PBR	9.07x	3.5x	2.46x	1.66x	1.9x	3.29x	3.07x	2.83x
PEG	-	0x	-0.6x	-0.5x	1.7x	2.3x	1.1x	1.3x
Capitalization / Revenue	24x	5.15x	5.29x	4.52x	4.89x	7.38x	6.1x	5.04x
EV / Revenue	22.7x	4.65x	4.39x	3.53x	3.95x	6.8x	5.72x	4.79x
EV / EBITDA	75.3x	13.6x	11.2x	16.1x	15.1x	26.7x	21.6x	17.8x
EV / EBIT	88.4x	15.2x	13.3x	19x	22.5x	35.2x	27.7x	22.9x
EV / FCF	-68.1x	41.8x	14.6x	164x	192x	-88.1x	114x	44.1x
FCF Yield	-1.47%	2.39%	6.84%	0.61%	0.52%	-1.14%	0.87%	2.27%
Dividend per Share ²	0.5714	1.8	1.8	1.1	1.3	1.379	1.821	2.161
Rate of return	0.18%	1.22%	1.55%	1.45%	1.4%	0.81%	1.07%	1.27%
EPS ²	3.136	9	6.26	2.69	3.16	3.79	4.998	6.081
Distribution rate	18.2%	20%	28.8%	40.9%	41.1%	36.4%	36.4%	35.5%
Net sales ¹	4,639	10,230	7,825	5,805	6,670	8,085	9,785	11,831
EBITDA ¹	1,399	3,498	3,058	1,274	1,744	2,062	2,587	3,186
EBIT ¹	1,192	3,136	2,571	1,079	1,169	1,562	2,018	2,475
Net income ¹	1,069	3,302	2,269	949	1,133	1,364	1,802	2,329
Net Debt ¹	-5,846	-5,180	-7,069	-5,747	-6,268	-4,707	-3,727	-2,955
Reference price ²	310.71	148.00	116.10	76.09	92.93	170.64	170.64	170.64
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.	45.47x	6.86x	26.9x	0.8%	8.95B
ELI LILLY AND COMPANY	33.86x	12.29x	24.9x	0.58%	1,060B
JOHNSON & JOHNSON	30.03x	-	-	1.99%	651B
ABBVIE INC.	33.56x	7.77x	16.15x	2.61%	465B
ROCHE HOLDING AG	20.52x	4.87x	12.06x	2.71%	365B
NOVARTIS AG	22.43x	5.77x	14.31x	2.77%	300B
ASTRAZENECA PLC	21.39x	4.38x	12.52x	2.01%	258B
AMGEN INC.	27.85x	7.18x	12.75x	2.29%	238B
NOVO NORDISK A/S	13.86x	4.91x	10.27x	3.71%	210B
GILEAD SCIENCES, INC.	-45.25x	6.53x	25.49x	2.23%	184B
Average	20.37x	6.73x	17.26x	2.17%	373.94B
Weighted average by Cap.	24.71x	8.18x	18.11x	1.93%