Company Valuation: CanSino Biologics Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 53,859 24,494 11,359 10,910 11,352 12,365 - -
Change - -54.52% -53.62% -3.96% 4.05% 8.93% - -
Enterprise Value (EV) 1 49,244 24,494 9,777 11,366 11,420 12,389 12,780 13,409
Change - -50.26% -60.08% 16.25% 0.47% 8.48% 3.16% 4.92%
P/E 19x -16x -3.64x -19.3x 285x 57.3x 19.2x 7.96x
PBR 4.54x 1.97x 1x 1.49x 1.56x 1.22x 1.13x 0.99x
PEG - 0x -0.1x 0.3x -3x 0x 0x 0x
Capitalization / Revenue 12.5x 23.8x 31.8x 13.2x 10.7x 8.58x 6.82x 5.16x
EV / Revenue 11.5x 23.8x 27.4x 13.8x 10.8x 8.6x 7.05x 5.6x
EV / EBITDA 24.4x -20.5x -5.58x -65.4x 51.2x 62.3x 48.8x 39x
EV / EBIT 25.4x -17.9x -5.17x -28.2x 258x 111x 135x 75.3x
EV / FCF 58.1x -8.55x -6.4x -18.2x -68.8x 10.5x 107x 25.8x
FCF Yield 1.72% -11.7% -15.6% -5.5% -1.45% 9.5% 0.93% 3.88%
Dividend per Share 2 0.8 - - - - - - -
Rate of return 0.54% - - - - - - -
EPS 2 7.74 -3.68 -5.87 -1.53 0.11 0.4361 1.3 3.136
Distribution rate 10.3% - - - - - - -
Net sales 1 4,300 1,031 357.1 824.9 1,059 1,440 1,812 2,396
EBITDA 1 2,014 -1,194 -1,752 -173.7 223 199 262 344
EBIT 1 1,941 -1,369 -1,890 -403.4 44.26 111.8 95 178
Net income 1 1,914 -909.4 -1,447 -378.5 27.87 40 322.2 778.7
Net Debt 1 -4,614 - -1,582 456.9 68.83 24.02 415.1 1,044
Reference price 2 146.80 59.04 21.38 29.60 31.38 24.97 24.97 24.97
Nbr of stocks (in thousands) 247,450 246,766 247,044 247,044 247,044 247,044 - -
Announcement Date 2/25/22 2/27/23 2/23/24 2/27/25 3/30/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
59.25x8.76x38.6x-.--% 1.88B
35.75x12.79x26.94x0.55% 1,106B
37.14x6.26x17.62x2.1% 612B
36.08x8.31x17.14x2.43% 500B
20.6x4.98x12.38x2.63% 367B
104.7x5.86x25.15x2.37% 354B
21.05x5.51x13.55x2.9% 286B
21.56x4.37x12.5x2.02% 256B
26.98x6.96x12.46x2.37% 230B
-44.72x6.87x26.59x2.15% 190B
Average 31.84x 7.07x 20.29x 1.95% 390.2B
Weighted average by Cap. 34.42x 8.11x 19.90x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CanSino Biologics Inc.

Historical PBR trend

Valuation ratios - PBR - CanSino Biologics Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CanSino Biologics Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CanSino Biologics Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - CanSino Biologics Inc.
  1. Stock Market
  2. Stocks
  3. 6185 Stock
  4. Valuation CanSino Biologics Inc.