Company Valuation: Beijing Labtech Instruments Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,137 4,313 2,722 2,253 1,947 2,244
Change - 101.88% -36.9% -17.22% -13.57% 15.26%
Enterprise Value (EV) 1 1,520 3,744 2,179 1,708 1,426 1,726
Change - 146.33% -41.81% -21.61% -16.51% 21.04%
P/E 27.3x 61.9x 60.4x 81.7x 49.4x 56x
PBR 2.89x 5.48x 3.29x 2.65x 2.38x 2.77x
PEG - -5.6x -1.7x -2.1x 1.1x 33.04x
Capitalization / Revenue 6.13x 11.7x 7.67x 5.42x 4.59x 5.6x
EV / Revenue 4.36x 10.2x 6.14x 4.11x 3.36x 4.3x
EV / EBITDA 20.7x 50.5x 42.7x 44.2x 26.2x 33.4x
EV / EBIT 22.2x 54.8x 50.3x 66.2x 35.9x 46.2x
EV / FCF 27.3x -66.2x -82.9x 145x 51.6x 97x
FCF Yield 3.66% -1.51% -1.21% 0.69% 1.94% 1.03%
Dividend per Share 2 0.3 0.35 0.2 0.8 0.72 0.15
Rate of return 0.94% 0.54% 0.49% 2.39% 2.47% 0.45%
EPS 2 1.17 1.04 0.67 0.41 0.59 0.6
Distribution rate 25.6% 33.7% 29.9% 195% 122% 25%
Net sales 1 348.6 368.9 355 416 424 401.1
EBITDA 1 73.48 74.12 51.06 38.63 54.49 51.64
EBIT 1 68.57 68.35 43.31 25.82 39.77 37.35
Net income 1 65.21 69.41 44.62 27.56 39.15 40.4
Net Debt 1 -616.5 -569 -542.9 -545.1 -521.2 -518.3
Reference price 2 31.89 64.38 40.48 33.51 29.16 33.61
Nbr of stocks (in thousands) 67,000 67,000 67,236 67,236 66,778 66,778
Announcement Date 4/28/21 4/25/22 4/24/23 4/25/24 4/24/25 4/27/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 387M
36.08x8.39x26.61x-.--% 33.56B
12.57x0.9x6.16x3.36% 25.1B
21.03x1.96x11.46x1.59% 8.21B
11.81x0.97x5.49x2.51% 7.29B
14.81x0.49x5.94x2.42% 6.5B
18.29x - - 2.29% 5.26B
52.42x3.35x20.34x1.21% 3.69B
186.54x - - - 2.41B
25.62x6.93x16.69x1.07% 2.34B
Average 42.13x 3.28x 13.24x 1.81% 9.47B
Weighted average by Cap. 28.41x 4.14x 15.39x 1.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Beijing Labtech Instruments Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Beijing Labtech Instruments Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Beijing Labtech Instruments Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Beijing Labtech Instruments Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 688056 Stock
  4. Valuation Beijing Labtech Instruments Co., Ltd.