Valuation Jointown Pharmaceutical Group Co., Ltd

Stocks

End-of-day quote Shanghai S.E. 2026-10-16			5-day change	1st Jan Change
4.930 ^CNY	-1.79%		-2.57%	-3.71%

10-09	Beijing Haizhi Tech, Jointown Pharma Partner on Digital Upgrade of Pharma Supply Niche	MT
10-09	Beijing Haizhi Technology Group Co., Ltd. and Jointown Pharmaceutical Group Co., Ltd. Enter into Strategic Cooperation Framework Agreement	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	26,919	24,052	26,691	25,148	25,531	24,583	-	-
Change	-	-10.65%	10.97%	-5.78%	1.52%	-3.71%	-	-
Enterprise Value (EV) ¹	29,021	21,882	24,319	20,414	20,954	20,458	19,818	20,287
Change	-	-24.6%	11.14%	-16.06%	2.65%	-2.37%	-3.13%	2.37%
P/E	11.6x	12.2x	12.7x	10.2x	11.6x	10.8x	9.94x	8.98x
PBR	1.31x	1.09x	1.14x	0.95x	0.96x	0.83x	0.8x	0.76x
PEG	-	-0.8x	1.76x	0.6x	-1x	2.7x	1.18x	0.8x
Capitalization / Revenue	0.22x	0.17x	0.18x	0.17x	0.16x	0.14x	0.13x	0.13x
EV / Revenue	0.24x	0.16x	0.16x	0.13x	0.13x	0.12x	0.11x	0.11x
EV / EBITDA	6.93x	6.21x	6.5x	4.61x	5.18x	4.28x	3.67x	3.34x
EV / EBIT	8.08x	7.67x	8.05x	5.62x	6.34x	5.82x	5.18x	4.75x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1115	0.1858	0.1938	0.2	0.2	0.203	0.219	0.248
Rate of return	2.04%	3.83%	3.57%	3.91%	3.91%	4.12%	4.44%	5.03%
EPS ²	0.472	0.3976	0.4264	0.5	0.44	0.4576	0.4961	0.5489
Distribution rate	23.6%	46.7%	45.5%	40%	45.5%	44.4%	44.2%	45.2%
Net sales ¹	122,407	140,424	150,140	151,810	161,390	171,813	182,137	192,315
EBITDA ¹	4,187	3,526	3,741	4,427	4,046	4,777	5,398	6,073
EBIT ¹	3,593	2,853	3,023	3,635	3,306	3,513	3,824	4,274
Net income ¹	2,448	2,085	2,174	2,507	2,255	2,300	2,507	2,762
Net Debt ¹	2,102	-2,170	-2,372	-4,734	-4,576	-4,125	-4,765	-4,296
Reference price ²	5.470	4.846	5.434	5.120	5.120	4.930	4.930	4.930
Nbr of stocks (in thousands)	4,921,006	4,963,416	4,911,693	4,911,693	4,986,434	4,986,434	-	-
Announcement Date	4/25/22	4/24/23	4/26/24	4/28/25	4/27/26	-	-	-

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.($)
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.97x	0.12x	4.38x	4.04%	3.74B
ELI LILLY AND COMPANY	35.8x	12.9x	27.02x	0.55%	1,116B
JOHNSON & JOHNSON	37.07x	6.25x	17.38x	2.11%	610B
ABBVIE INC.	36.17x	8.31x	17.13x	2.45%	501B
MERCK & CO., INC.	112.15x	5.92x	25.35x	2.35%	358B
ROCHE HOLDING AG	20.49x	5x	12.4x	2.64%	366B
NOVARTIS AG	21.24x	5.55x	13.66x	2.88%	288B
ASTRAZENECA PLC	22x	4.43x	12.71x	1.99%	261B
AMGEN INC.	27.56x	7.08x	12.68x	2.32%	235B
GILEAD SCIENCES, INC.	-45.98x	7.04x	27.26x	2.1%	195B
Average	27.75x	6.26x	17.00x	2.34%	393.35B
Weighted average by Cap.	35.02x	8.16x	19.96x	1.84%