Company Valuation: CStone Pharmaceuticals

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,845 4,882 2,628 2,759 6,980 7,888 - -
Change - -37.77% -46.18% 4.99% 153.01% 13.01% - -
Enterprise Value (EV) 1 7,249 4,551 1,950 2,404 6,404 6,911 3,866 3,716
Change - -37.22% -57.15% 23.28% 166.37% 7.91% -44.06% -3.86%
P/E - -5.32x -7.11x -30.9x -15.3x -17.1x 8.29x -99x
PBR 6.63x 10.9x 5.7x - 10.7x - - -
PEG - - 0.1x 0.4x -0x 2.65x -0x 1x
Capitalization / Revenue 32.2x 10.1x 5.67x 6.78x 25.9x 18.6x 4.58x 8.25x
EV / Revenue 29.7x 9.45x 4.2x 5.9x 23.8x 16.3x 2.24x 3.89x
EV / EBITDA -3.99x -5.1x -3.33x -25.9x -16.5x -17.1x 2x 17.5x
EV / EBIT -3.96x -4.99x -3.22x -22.7x -14.8x -18.1x 3.51x -47.3x
EV / FCF -4.57x -7.43x - - -19.5x -22x -19.5x -30.2x
FCF Yield -21.9% -13.5% - - -5.12% -4.54% -5.12% -3.31%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.77 -0.29 -0.07 -0.31 -0.29 0.5967 -0.05
Distribution rate - - - - - - - -
Net sales 1 243.7 481.4 463.8 407.2 269.6 423.2 1,722 956.2
EBITDA 1 -1,818 -892.9 -585.4 -92.72 -388.6 -405.2 1,937 212.3
EBIT 1 -1,829 -912.1 -605.6 -106.1 -432.6 -381 1,102 -78.51
Net income 1 -1,920 -902.7 -367.2 -91.21 -437 -383.5 680.5 -48.57
Net Debt 1 -596.2 -331.1 -677.7 -354.7 -576.3 -977.7 -4,023 -4,172
Reference price 2 6.737 4.096 2.061 2.161 4.736 4.948 4.948 4.948
Nbr of stocks (in thousands) 1,164,452 1,192,099 1,275,317 1,276,503 1,473,942 1,594,112 - -
Announcement Date 6/8/22 4/26/23 4/23/24 3/27/25 3/26/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.1x4.19x9.84x0.5% 78.02B
-17.17x25.62x-16.63x-.--% 57.48B
19.65x4.21x13.08x2.5% 57.4B
34.47x11.73x22.49x-.--% 48.81B
20.54x4.54x12.95x0.71% 45.5B
37.49x3.54x13.51x-.--% 32.08B
54.21x3.43x26.59x-.--% 24.62B
62.21x6.52x39.5x-.--% 20.77B
22.98x4.94x12.86x-.--% 15.75B
Average 28.05x 7.64x 14.91x 0.41% 42.27B
Weighted average by Cap. 21.98x 8.49x 11.46x 0.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 2616 Stock
  4. PH4 Stock
  5. Valuation CStone Pharmaceuticals
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!