Valuation Joinn Laboratories(China)Co.,Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-06-26			5-day change	1st Jan Change
37.08 ^CNY	-3.96%		+3.98%	+5.91%

06-04	Joinn Laboratories Co., Ltd. Announces Executive Changes	CI
06-04	Joinn Laboratories Co., Ltd. Approves Cash Dividend for the Financial Year Ended December 31, 2025, Payable by August 4, 2026	CI

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	24,926	-	-
Change	-	-27.13%	-44.38%	-30.28%	110.35%	4.19%	-	-
Enterprise Value (EV) ¹	36,161	26,442	13,478	10,430	23,032	23,010	22,766	22,339
Change	-	-26.88%	-49.03%	-22.61%	120.83%	-0.1%	-1.06%	-1.88%
P/E	76.4x	29.2x	44.7x	166x	87.5x	62.5x	58.4x	35.4x
PBR	6.16x	3.82x	2.15x	1.54x	3.15x	3.16x	3.07x	2.88x
PEG	-	0.3x	-0.7x	-2x	0x	1.3x	8.39x	0.5x
Capitalization / Revenue	26.5x	12.9x	6.86x	5.64x	14.4x	13.6x	12x	10.2x
EV / Revenue	23.8x	11.7x	5.67x	5.17x	13.9x	12.5x	11x	9.12x
EV / EBITDA	50x	19.8x	21.5x	48.8x	46x	144x	60.4x	30.5x
EV / EBIT	56.2x	21.6x	26.6x	152x	68x	724x	86.5x	37.9x
EV / FCF	80.6x	38x	31.3x	153x	76.5x	62.4x	99.9x	102x
FCF Yield	1.24%	2.63%	3.19%	0.65%	1.31%	1.6%	1%	0.98%
Dividend per Share ²	0.1837	0.2857	0.16	0.03	0.12	0.0944	0.1154	0.38
Rate of return	0.31%	0.68%	0.67%	0.18%	0.34%	0.25%	0.31%	1.02%
EPS ²	0.7704	1.429	0.53	0.1	0.4	0.5933	0.6346	1.048
Distribution rate	23.8%	20%	30.2%	30%	30%	15.9%	18.2%	36.3%
Net sales ¹	1,517	2,268	2,376	2,018	1,658	1,836	2,076	2,448
EBITDA ¹	723.1	1,333	626.1	213.9	500.7	159.8	376.7	732.4
EBIT ¹	643	1,226	507.1	68.81	338.9	31.78	263.2	589.1
Net income ¹	557	1,074	397	74.08	297.8	432.7	376.6	901.5
Net Debt ¹	-4,085	-2,886	-2,835	-943.6	-891.7	-1,916	-2,160	-2,587
Reference price ²	58.89	41.72	23.71	16.63	35.01	37.08	37.08	37.08
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JOINN LABORATORIES(CHINA)CO.,LTD.	62.49x	12.53x	144.03x	0.25%	3.66B
LONZA GROUP AG	32.21x	5.68x	17.59x	1.02%	46.2B
REVOLUTION MEDICINES, INC.	-22.9x	343.72x	-21.86x	-.--%	38.71B
IQVIA HOLDINGS INC.	23.26x	2.64x	11.39x	-.--%	31.9B
BEONE MEDICINES AG	41.76x	4.18x	26.75x	-.--%	31.12B
CELLTRION, INC.	27.93x	7.24x	18.62x	0.45%	23.77B
MEDPACE HOLDINGS, INC.	30.92x	5x	22.8x	-.--%	15.05B
EUROFINS SCIENTIFIC SE	23.95x	2.04x	8.96x	1.12%	13.74B
IONIS PHARMACEUTICALS, INC.	-22.52x	14.77x	-22.09x	-.--%	13.42B
Average	21.90x	44.20x	22.91x	0.32%	24.18B
Weighted average by Cap.	18.52x	65.73x	10.58x	0.34%