Valuation Chongqing Zhifei Biological Products Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2026-01-21			5-day change	1st Jan Change
16.95 ^CNY	-0.82%		-16.05%	-10.17%

01-12	Zhifei Biological Products Unit's CA111 injection Enters Phase I Clinical Trials; Shares Up 3%	MT
11-12	Chongqing Zhifei Biological Products Subsidiary Gets China Nod for Shingles, Chickenpox Vaccine	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	236,656	199,360	140,528	146,664	62,957	40,575	40,575	-
Change	-	-15.76%	-29.51%	4.37%	-57.07%	-35.55%	0%	-
Enterprise Value (EV) ¹	238,093	195,858	139,911	143,334	72,599	41,122	35,076	35,808
Change	-	-17.74%	-28.56%	2.45%	-49.35%	-43.36%	-14.7%	2.09%
P/E ratio	71.7x	19.6x	18.6x	18.2x	31.2x	-17.7x	33.2x	31.8x
PBR	28.7x	11.3x	5.8x	4.66x	2.04x	1.4x	1.25x	1.28x
PEG	-	0x	-0.7x	2.59x	-0.4x	0x	-0x	6.88x
Capitalization / Revenue	15.6x	6.51x	3.67x	2.77x	2.41x	3.82x	2.48x	2.91x
EV / Revenue	15.7x	6.39x	3.66x	2.71x	2.78x	3.87x	2.14x	2.56x
EV / EBITDA	59.1x	15.8x	15.4x	14.8x	27.3x	-25.9x	49.6x	16.7x
EV / EBIT	61.1x	16.3x	16x	15.3x	32.1x	-26.4x	264x	23.4x
EV / FCF	89.2x	29.8x	261x	17.8x	-13.6x	3.34x	6.54x	-
FCF Yield	1.12%	3.36%	0.38%	5.6%	-7.35%	29.9%	15.3%	-
Dividend per Share ²	0.3333	0.4	0.3333	0.8	0.2	-	0.1104	0.03
Rate of return	0.34%	0.48%	0.57%	1.31%	0.76%	-	0.65%	0.18%
EPS ²	1.375	4.249	3.141	3.362	0.8427	-0.9596	0.5102	0.5338
Distribution rate	24.2%	9.41%	10.6%	23.8%	23.7%	-	21.6%	5.62%
Net sales ¹	15,190	30,637	38,264	52,918	26,070	10,623	16,354	13,963
EBITDA ¹	4,027	12,394	9,079	9,700	2,656	-1,590	707.4	2,138
EBIT ¹	3,894	11,986	8,758	9,373	2,264	-1,560	132.9	1,532
Net income ¹	3,300	10,197	7,539	8,070	2,018	-3,541	743.2	1,275
Net Debt ¹	1,437	-3,502	-616.7	-3,330	9,643	547.4	-5,499	-4,767
Reference price ²	98.61	83.07	58.55	61.11	26.30	16.95	16.95	16.95
Nbr of stocks (in thousands)	2,400,000	2,400,000	2,400,000	2,400,000	2,393,790	2,393,790	2,393,790	-
Announcement Date	2/21/21	2/8/22	3/20/23	4/22/24	4/21/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHONGQING ZHIFEI BIOLOGICAL PRODUCTS CO., LTD.	-17.66x	3.87x	-25.86x	-.--%	5.83B
REGENERON PHARMACEUTICALS, INC.	18.35x	4.95x	12.57x	0.49%	76.88B
SAMSUNG BIOLOGICS CO.,LTD.	56.43x	14.92x	32x	-.--%	59.21B
CSL LIMITED	22.78x	4.14x	12.04x	2.58%	57.42B
UCB	42.04x	6.67x	21.36x	0.56%	56.2B
BIOGEN INC.	16.63x	2.75x	8.67x	-.--%	25.32B
INCYTE CORPORATION	16.88x	3.32x	9.99x	-.--%	20.55B
INNOVENT BIOLOGICS, INC.	75.69x	9x	81.18x	-.--%	18.4B
ALTEOGEN INC.	275.33x	96.16x	170.11x	-	13.64B
MODERNA, INC.	-6.23x	7.59x	-4.47x	-.--%	19.46B
Average	50.02x	15.34x	31.76x	0.4%	35.29B
Weighted average by Cap.	39.99x	10.38x	24.81x	0.64%