Company Valuation: Fusen Pharmaceutical Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,952 768.5 959.1 926.5 555.8 531.5
Change - -73.96% 24.8% -3.4% -40.01% -4.37%
Enterprise Value (EV) 1 2,838 927.5 1,059 1,240 923 753.5
Change - -67.32% 14.22% 17.09% -25.59% -18.37%
P/E 42.9x 50.5x -25.3x -24.9x -2.95x -45.1x
PBR 4.48x 1.17x 1.56x 1.64x 1.5x 1.48x
PEG - -0.7x 0x - -0x 0.5x
Capitalization / Revenue 6.06x 1.99x 1.95x 1.64x 1.7x 1.94x
EV / Revenue 5.83x 2.4x 2.15x 2.19x 2.83x 2.76x
EV / EBITDA 29x 11.1x 14.6x 25x -28.4x 32.3x
EV / EBIT 34.8x 14.1x 23.3x 57.8x -13.7x -82.6x
EV / FCF 23.6x -5.37x 7.02x -7.8x 20x 6.93x
FCF Yield 4.24% -18.6% 14.2% -12.8% 5% 14.4%
Dividend per Share 2 0.0091 0.0091 - - - -
Rate of return 0.24% 0.9% - - - -
EPS 2 0.0892 0.02 -0.05 -0.05 -0.2551 -0.0159
Distribution rate 10.2% 45.5% - - - -
Net sales 1 486.9 385.7 491.8 565.6 326 273.4
EBITDA 1 97.96 83.35 72.33 49.56 -32.5 23.32
EBIT 1 81.55 65.92 45.41 21.45 -67.18 -9.122
Net income 1 70.13 16.64 -34.6 -36.28 -188.8 -11.78
Net Debt 1 -114 159 100.3 313.9 367.2 222
Reference price 2 3.8313 1.0102 1.2649 1.2436 0.7518 0.7189
Nbr of stocks (in thousands) 770,434 760,744 758,210 745,034 739,301 739,301
Announcement Date 4/23/21 4/28/22 4/28/23 4/26/24 4/30/25 4/30/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 102M
34.73x6.51x22.55x0.91% 47.23B
18.54x2.19x9.99x1.37% 39.62B
27.87x3.39x17.56x0.91% 12.09B
27.13x3.88x16.07x0.6% 11.8B
18.73x3.33x11.58x3.85% 9.12B
9.11x2.11x5.48x4.42% 7.57B
15.69x2.04x6.63x3.25% 7.1B
28.33x3.7x17.19x0.16% 6.87B
Average 22.52x 3.39x 13.38x 1.93% 15.72B
Weighted average by Cap. 25.30x 4.01x 15.38x 1.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1652 Stock
  4. Valuation Fusen Pharmaceutical Company Limited