Valuation Joinn Laboratories(China)Co.,Ltd. Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:05 2026-07-24 EDT			5-day change	1st Jan Change
24.46 ^HKD	-2.32%		+2.95%	+18.74%

07-17	Joinn Laboratories Co., Ltd. Announces Changes of Joint Company Secretary, Effective July 17, 2026	CI
07-17	Joinn Laboratories Attributes Recent Stock Surge to Robust Earnings Forecast; Hong Kong Shares Fall 7%	MT

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	30,631	-	-
Change	-	-27.13%	-44.38%	-30.28%	110.35%	28.03%	-	-
Enterprise Value (EV) ¹	36,161	26,442	13,478	10,430	23,032	28,745	28,509	28,069
Change	-	-26.88%	-49.03%	-22.61%	120.83%	24.8%	-0.82%	-1.54%
P/E	76.4x	29.2x	44.7x	166x	87.5x	76.4x	76.1x	45.9x
PBR	6.16x	3.82x	2.15x	1.54x	3.15x	4.11x	4.01x	3.75x
PEG	-	0.3x	-0.7x	-2x	0x	1.3x	194.85x	0.7x
Capitalization / Revenue	26.5x	12.9x	6.86x	5.64x	14.4x	16.6x	14.5x	12.2x
EV / Revenue	23.8x	11.7x	5.67x	5.17x	13.9x	15.6x	13.5x	11.1x
EV / EBITDA	50x	19.8x	21.5x	48.8x	46x	180x	74.1x	36.6x
EV / EBIT	56.2x	21.6x	26.6x	152x	68x	60.2x	105x	45.1x
EV / FCF	80.6x	38x	31.3x	153x	76.5x	77.9x	125x	129x
FCF Yield	1.24%	2.63%	3.19%	0.65%	1.31%	1.28%	0.8%	0.78%
Dividend per Share ²	0.1837	0.2857	0.16	0.03	0.12	0.0978	0.1187	0.385
Rate of return	0.31%	0.68%	0.67%	0.18%	0.34%	0.2%	0.24%	0.79%
EPS ²	0.7704	1.429	0.53	0.1	0.4	0.635	0.6375	1.056
Distribution rate	23.8%	20%	30.2%	30%	30%	15.4%	18.6%	36.5%
Net sales ¹	1,517	2,268	2,376	2,018	1,658	1,848	2,113	2,518
EBITDA ¹	723.1	1,333	626.1	213.9	500.7	160	384.5	766.5
EBIT ¹	643	1,226	507.1	68.81	338.9	477.2	270.9	622.6
Net income ¹	557	1,074	397	74.08	297.8	491.8	380.9	930.8
Net Debt ¹	-4,085	-2,886	-2,835	-943.6	-891.7	-1,886	-2,122	-2,562
Reference price ²	58.89	41.72	23.71	16.63	35.01	48.49	48.49	48.49
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LONZA GROUP AG	32.08x	5.72x	17.39x	1.03%	46.35B
REVOLUTION MEDICINES, INC.	-23.56x	353.6x	-21.6x	-.--%	40.13B
BEONE MEDICINES AG	49.04x	4.97x	31.86x	-.--%	36.33B
IQVIA HOLDINGS INC.	25.23x	2.79x	12.07x	-.--%	34.6B
CELLTRION, INC.	26.59x	7.81x	19.59x	0.43%	26.77B
MEDPACE HOLDINGS, INC.	34.86x	5.67x	26.04x	-.--%	16.91B
EUROFINS SCIENTIFIC SE	22.54x	1.98x	8.69x	1.17%	13.05B
ICON PUBLIC LIMITED COMPANY	24.07x	1.92x	11.6x	-.--%	13.05B
Average	23.86x	48.06x	13.21x	0.33%	28.4B
Weighted average by Cap.	22.47x	66.41x	12.08x	0.33%