Valuation China Resources Pharmaceutical Group Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:15 2026-07-03 EDT			5-day change	1st Jan Change
4.500 ^HKD	+2.97%		+1.58%	+1.12%

06-28	China Resources Pharmaceutical Unit Sells 2 Billion Yuan Bonds	MT
06-01	China Resources Pharma Unit Gets China Acceptance for 5 Billion Yuan Bond Issue; Shares Climb 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,303	39,705	32,229	35,810	27,957	28,271	-	-
Change	-	78.03%	-18.83%	11.11%	-21.93%	1.12%	-	-
Enterprise Value (EV) ¹	61,337	73,426	71,468	90,725	90,801	81,624	76,231	60,874
Change	-	19.71%	-2.67%	26.95%	0.08%	-10.11%	-6.61%	-20.15%
P/E	5.92x	9.58x	7.76x	10x	6.12x	5.74x	5.37x	5x
PBR	0.44x	0.8x	0.32x	0.34x	0.48x	0.45x	0.41x	0.35x
PEG	-	1x	44.15x	-0.7x	0.2x	0.73x	0.78x	0.68x
Capitalization / Revenue	0.09x	0.16x	0.12x	0.13x	0.09x	0.09x	0.08x	0.08x
EV / Revenue	0.26x	0.29x	0.27x	0.33x	0.3x	0.25x	0.22x	0.17x
EV / EBITDA	4.83x	4.38x	4.65x	5.47x	4.73x	3.96x	3.58x	2.94x
EV / EBIT	6.22x	5.39x	5.98x	6.98x	6.23x	4.93x	4.32x	3.26x
EV / FCF	5.88x	7.47x	5.49x	5.73x	4.37x	46.1x	12.6x	7.27x
FCF Yield	17%	13.4%	18.2%	17.5%	22.9%	2.17%	7.92%	13.7%
Dividend per Share ²	0.15	0.16	0.1669	0.1445	0.2203	0.2054	0.2241	0.2821
Rate of return	4.23%	2.53%	3.25%	2.54%	4.95%	4.56%	4.98%	6.27%
EPS ²	0.6	0.66	0.6612	0.5677	0.7268	0.7839	0.8381	0.8998
Distribution rate	25%	24.2%	25.2%	25.5%	30.3%	26.2%	26.7%	31.4%
Net sales ¹	236,806	254,106	265,229	275,999	306,131	324,714	341,354	359,370
EBITDA ¹	12,690	16,775	15,382	16,601	19,202	20,599	21,289	20,736
EBIT ¹	9,868	13,623	11,952	13,005	14,567	16,541	17,648	18,651
Net income ¹	3,769	4,147	4,178	3,589	4,594	4,826	5,222	5,645
Net Debt ¹	39,035	33,720	39,238	54,915	62,844	53,352	47,959	32,603
Reference price ²	3.550	6.320	5.130	5.700	4.450	4.500	4.500	4.500
Nbr of stocks (in thousands)	6,282,510	6,282,510	6,282,510	6,282,510	6,282,510	6,282,510	-	-
Announcement Date	3/29/22	3/30/23	3/26/24	3/26/25	3/24/26	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA RESOURCES PHARMACEUTICAL GROUP LIMITED	5.57x	0.25x	3.92x	4.7%	3.5B
ELI LILLY AND COMPANY	35.49x	12.89x	26.26x	0.56%	1,082B
JOHNSON & JOHNSON	28.11x	6.46x	17.57x	2.03%	633B
ABBVIE INC.	32.2x	7.69x	15.73x	2.65%	461B
ROCHE HOLDING AG	18.2x	4.52x	11.11x	2.93%	339B
ASTRAZENECA PLC	24.21x	5.06x	14.18x	1.72%	301B
NOVARTIS AG	22.23x	5.7x	13.76x	2.76%	292B
NOVO NORDISK A/S	14.65x	5.43x	11.14x	3.42%	225B
AMGEN INC.	24.39x	6.45x	11.36x	2.7%	202B
GILEAD SCIENCES, INC.	-46.87x	5.66x	31.47x	2.47%	163B
Average	15.82x	6.01x	15.65x	2.59%	370.32B
Weighted average by Cap.	24.74x	8.04x	18.58x	1.94%