Company Valuation: Joinn Laboratories(China)Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 40,246 29,328 16,313 11,374 23,924 31,595 - -
Change - -27.13% -44.38% -30.28% 110.35% 32.07% - -
Enterprise Value (EV) 1 36,161 26,442 13,478 10,430 23,032 29,826 29,561 29,203
Change - -26.88% -49.03% -22.61% 120.83% 29.5% -0.89% -1.21%
P/E 76.4x 29.2x 44.7x 166x 87.5x 39.4x 59.7x 42.9x
PBR 6.16x 3.82x 2.15x 1.54x 3.15x 3.91x 3.78x 3.55x
PEG - 0.3x -0.7x -2x 0x 0x -1.8x 1.1x
Capitalization / Revenue 26.5x 12.9x 6.86x 5.64x 14.4x 17x 14.5x 11.5x
EV / Revenue 23.8x 11.7x 5.67x 5.17x 13.9x 16.1x 13.5x 10.6x
EV / EBITDA 50x 19.8x 21.5x 48.8x 46x 105x 50.5x 37.1x
EV / EBIT 56.2x 21.6x 26.6x 152x 68x 14,769x 167x 63.1x
EV / FCF 80.6x 38x 31.3x 153x 76.5x 65x 199x 137x
FCF Yield 1.24% 2.63% 3.19% 0.65% 1.31% 1.54% 0.5% 0.73%
Dividend per Share 2 0.1837 0.2857 0.16 0.03 0.12 0.28 0.155 0.21
Rate of return 0.31% 0.68% 0.67% 0.18% 0.34% 0.6% 0.33% 0.45%
EPS 2 0.7704 1.429 0.53 0.1 0.4 1.189 0.785 1.092
Distribution rate 23.8% 20% 30.2% 30% 30% 23.6% 19.7% 19.2%
Net sales 1 1,517 2,268 2,376 2,018 1,658 1,858 2,186 2,754
EBITDA 1 723.1 1,333 626.1 213.9 500.7 283.3 585.1 787.8
EBIT 1 643 1,226 507.1 68.81 338.9 2.02 176.9 462.6
Net income 1 557 1,074 397 74.08 297.8 787.9 373.6 795.6
Net Debt 1 -4,085 -2,886 -2,835 -943.6 -891.7 -1,770 -2,034 -2,392
Reference price 2 58.89 41.72 23.71 16.63 35.01 46.85 46.85 46.85
Nbr of stocks (in thousands) 747,243 749,950 746,974 733,989 733,375 733,375 - -
Announcement Date 2/24/22 3/30/23 3/28/24 3/28/25 3/30/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.08x6.33x12.4x1.75% 63.48B
30.03x7.96x26.08x0.05% 54.55B
37.03x6.57x19.63x0.87% 53.59B
35.05x3.37x14.55x-.--% 44.75B
48.28x5.55x30.42x-.--% 41.62B
-19.33x186.93x-20.57x-.--% 39.91B
30.28x7.94x20.6x0.4% 32.47B
36.51x6.64x22.27x-.--% 26.7B
26.96x5.67x14.71x-.--% 23.36B
Average 26.88x 26.33x 15.57x 0.34% 42.27B
Weighted average by Cap. 26.55x 25.23x 15.68x 0.46%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Joinn Laboratories(China)Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - Joinn Laboratories(China)Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Joinn Laboratories(China)Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Joinn Laboratories(China)Co.,Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Joinn Laboratories(China)Co.,Ltd.
  1. Stock Market
  2. Stocks
  3. 603127 Stock
  4. 6127 Stock
  5. Valuation Joinn Laboratories(China)Co.,Ltd.