Valuation Asymchem Laboratories (Tianjin) Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-07-14			5-day change	1st Jan Change
177.95 ^CNY	+7.63%		+16.23%	+91.49%

07-10	Nomura Adjusts Asymchem Laboratories (Tianjin)'s Price Target to 175.98 Yuan From 132.37 Yuan, Keeps at Buy	MT
07-10	Nomura Adjusts Asymchem Laboratories (Tianjin)'s Price Target to HK$131.48 From HK$115.43, Keeps at Buy	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	62,129	-	-
Change	-	-52.62%	-21.47%	-36.6%	24.27%	90.55%	-	-
Enterprise Value (EV) ¹	105,383	47,524	34,318	20,491	26,337	57,050	57,723	58,303
Change	-	-54.9%	-27.79%	-40.29%	28.53%	116.61%	1.18%	1%
P/E	99.1x	16.4x	18.5x	28.3x	29.4x	45.6x	36.8x	28.1x
PBR	9.07x	3.5x	2.46x	1.66x	1.9x	3.42x	3.21x	2.96x
PEG	-	0x	-0.6x	-0.5x	1.7x	1.9x	1.5x	0.9x
Capitalization / Revenue	24x	5.15x	5.29x	4.52x	4.89x	7.69x	6.41x	5.36x
EV / Revenue	22.7x	4.65x	4.39x	3.53x	3.95x	7.07x	5.96x	5.03x
EV / EBITDA	75.3x	13.6x	11.2x	16.1x	15.1x	26.6x	22.2x	18.3x
EV / EBIT	88.4x	15.2x	13.3x	19x	22.5x	35.9x	28.9x	22.5x
EV / FCF	-68.1x	41.8x	14.6x	164x	192x	-97.5x	65.6x	46x
FCF Yield	-1.47%	2.39%	6.84%	0.61%	0.52%	-1.03%	1.52%	2.18%
Dividend per Share ²	0.5714	1.8	1.8	1.1	1.3	1.48	1.778	2.081
Rate of return	0.18%	1.22%	1.55%	1.45%	1.4%	0.83%	1%	1.17%
EPS ²	3.136	9	6.26	2.69	3.16	3.902	4.838	6.328
Distribution rate	18.2%	20%	28.8%	40.9%	41.1%	37.9%	36.8%	32.9%
Net sales ¹	4,639	10,230	7,825	5,805	6,670	8,075	9,688	11,599
EBITDA ¹	1,399	3,498	3,058	1,274	1,744	2,143	2,598	3,188
EBIT ¹	1,192	3,136	2,571	1,079	1,169	1,589	1,997	2,590
Net income ¹	1,069	3,302	2,269	949	1,133	1,407	1,763	2,285
Net Debt ¹	-5,846	-5,180	-7,069	-5,747	-6,268	-5,079	-4,405	-3,825
Reference price ²	310.71	148.00	116.10	76.09	92.93	177.95	177.95	177.95
Nbr of stocks (in thousands)	368,307	364,755	364,426	354,879	359,442	359,724	-	-
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.	45.61x	7.07x	26.62x	0.83%	9.17B
ELI LILLY AND COMPANY	34.25x	12.25x	25.43x	0.59%	1,028B
JOHNSON & JOHNSON	27.09x	6.22x	16.9x	2.1%	611B
ABBVIE INC.	30.33x	7.27x	14.9x	2.81%	432B
ROCHE HOLDING AG	17.47x	4.34x	10.68x	3.06%	323B
NOVARTIS AG	21.17x	5.44x	13.17x	2.9%	277B
ASTRAZENECA PLC	20.69x	4.37x	12.08x	2.02%	257B
NOVO NORDISK A/S	13.99x	5.26x	10.84x	3.55%	217B
AMGEN INC.	23.3x	6.19x	10.94x	2.84%	192B
GILEAD SCIENCES, INC.	-46.85x	5.61x	31x	2.5%	161B
Average	18.71x	6.40x	17.26x	2.32%	350.75B
Weighted average by Cap.	23.40x	7.66x	17.91x	2.04%