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.($)
- - - - 99.94M
36.23x6.85x23.66x0.8% 49.64B
18.74x2.13x10.03x1.28% 36.54B
28.05x3.42x17.71x0.88% 12.22B
26.06x3.85x15.68x0.6% 11.48B
19.18x3.35x12.04x3.47% 9.04B
16.01x2.06x6.93x3.24% 6.94B
8.16x1.91x5x5.31% 6.74B
33.16x3.77x16.04x0.24% 6.45B
Average 23.20x 3.42x 13.39x 1.98% 15.46B
Weighted average by Cap. 26.45x 4.21x 16.05x 1.41%

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