Company Valuation: Kintor Pharmaceutical Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,253 3,884 3,899 662.1 394.7 869.2
Change - 19.37% 0.39% -83.02% -40.39% 120.26%
Enterprise Value (EV) 1 2,082 2,987 3,308 458 379 923.1
Change - 43.46% 10.77% -86.16% -17.25% 143.58%
P/E -5.36x -4.24x -3.44x -0.6x -2.53x -3.96x
PBR 2.16x 2.35x 2.61x 1.42x 1.35x 4.76x
PEG - -0.1x -0.47x 0.25x 0x -0.2x
Capitalization / Revenue - 113,459,524x - - 78,930,130x 26,597,148x
EV / Revenue - - - - - -
EV / EBITDA -5.54x -3.61x -3.46x -0.43x -2.95x -6.55x
EV / EBIT -5.49x -3.58x -3.41x -0.43x -2.67x -5.35x
EV / FCF -6.9x -3.34x -4.85x -3.82x -2.73x -12.9x
FCF Yield -14.5% -30% -20.6% -26.2% -36.6% -7.77%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.643 -2.363 -2.534 -2.472 -0.3605 -0.4449
Distribution rate - - - - - -
Net sales - 34.23 - - 5 32.68
EBITDA 1 -375.6 -828 -956.4 -1,056 -128.6 -140.9
EBIT 1 -379 -834.7 -969.1 -1,070 -141.8 -172.5
Net income 1 -508.3 -842.1 -954.4 -1,061 -155.3 -200.1
Net Debt 1 -1,171 -897 -590.6 -204.1 -15.68 53.86
Reference price 2 8.808 10.020 8.713 1.480 0.912 1.761
Nbr of stocks (in thousands) 369,390 387,590 447,500 447,500 432,965 493,525
Announcement Date 4/29/21 4/27/22 4/28/23 4/29/24 4/29/25 4/29/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 98.17M
20.07x7.14x14.31x1.48% 68.98B
28.61x7.85x24.63x0.05% 53.15B
35.29x6.26x18.73x0.92% 50.83B
34.21x3.36x14.49x-.--% 44.61B
-19.62x197.94x-20.83x-.--% 40.57B
49.56x5.68x31.19x-.--% 42.53B
27.19x7.72x19.99x0.39% 30.95B
29.37x6.23x16.17x-.--% 25.44B
-13.66x5.14x-6.23x-.--% 22.66B
Average 21.22x 27.48x 12.49x 0.32% 37.98B
Weighted average by Cap. 23.22x 26.76x 13.87x 0.43%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kintor Pharmaceutical Limited

Historical PBR trend

Valuation ratios - PBR - Kintor Pharmaceutical Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kintor Pharmaceutical Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kintor Pharmaceutical Limited

  1. Stock Market
  2. Stocks
  3. 9939 Stock
  4. Valuation Kintor Pharmaceutical Limited