Company Valuation: Guizhou Yibai Pharmaceutical Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,134 6,438 4,379 4,506 2,801 3,122
Change - 55.75% -31.98% 2.89% -37.83% 11.44%
Enterprise Value (EV) 1 4,599 6,971 4,874 4,807 3,212 3,339
Change - 51.58% -30.08% -1.38% -33.17% 3.95%
P/E Ratio 18.1x 26.4x -10.3x 43.4x -8.86x -9.48x
PBR 1.23x 1.84x 1.44x 1.47x 1.12x 1.43x
PEG - 4.02x 0x -0x 0x -2.12x
Capitalization / Revenue 1.21x 1.92x 1.6x 1.6x 1.29x 1.68x
EV / Revenue 1.35x 2.08x 1.78x 1.7x 1.48x 1.79x
EV / EBITDA 7.57x 12x 12.3x 13.2x -42.8x 219x
EV / EBIT 9.85x 16.1x 21.8x 28x -12.4x -22.5x
EV / FCF 59.2x 24.1x -39.3x 28.7x 35.7x 12.2x
FCF Yield 1.69% 4.14% -2.54% 3.49% 2.8% 8.23%
Dividend per Share 2 0.43 - - 0.066 - -
Rate of return 8.24% - - 1.16% - -
EPS 2 0.289 0.308 -0.539 0.131 -0.402 -0.42
Distribution rate 149% - - 50.4% - -
Net sales 1 3,413 3,347 2,735 2,821 2,174 1,863
EBITDA 1 607.6 580.7 395.1 363.4 -75.06 15.24
EBIT 1 466.7 433.1 223.1 171.8 -259 -148.7
Net income 1 228.8 243.8 -426.5 103.4 -317.2 -329.6
Net Debt 1 465 532.5 494.6 300.7 410.9 217.1
Reference price 2 5.220 8.130 5.530 5.690 3.560 3.980
Nbr of stocks (in thousands) 791,927 791,927 791,927 791,927 786,890 784,394
Announcement Date 4/22/21 4/22/22 4/27/23 4/18/24 4/25/25 4/22/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 381M
33.15x12.05x24.81x0.6% 1,010B
25.74x5.93x16.13x2.22% 580B
27.88x6.79x13.86x3.01% 402B
17.71x4.37x10.73x3.04% 330B
21.24x5.49x13.32x2.92% 281B
22.78x4.74x13.47x1.85% 280B
12.7x4.76x9.73x3.95% 197B
23.09x6.16x10.76x2.84% 192B
-45x5.43x29.95x2.58% 156B
Average 15.48x 6.19x 15.86x 2.56% 342.93B
Weighted average by Cap. 22.68x 7.47x 17.41x 2.09%

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. 600594 Stock
  4. Valuation Guizhou Yibai Pharmaceutical Co., Ltd.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!