Company Valuation: Mayinglong Pharmaceutical Group Co., LTD.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 10,423 11,255 12,070 10,350 - -
Change - 7.98% 7.24% -14.25% - -
Enterprise Value (EV) 10,423 11,255 12,070 10,350 10,350 10,350
Change - 7.98% 7.24% -14.25% 0% 0%
P/E - 21.2x 20.7x 15.4x 12.8x 12.3x
PBR - 2.77x 2.76x 2.18x 1.88x 1.63x
PEG - - 2.12x 1x 0.6x 2.89x
Capitalization / Revenue 3.32x 3.02x 3.12x 2.4x 2.18x 2.01x
EV / Revenue 0x 0x 0x 2.4x 2.18x 2.01x
EV / EBITDA - 0x 0x 12.7x 11.4x 10.2x
EV / EBIT - 0x 0x 12.5x 11.2x 9.96x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 1.23 1.35 1.56 1.88 1.96
Distribution rate - - - - - -
Net sales 1 3,137 3,728 3,867 4,318 4,754 5,142
EBITDA 1 - 686.7 791.2 817 911 1,010
EBIT 1 - 666.8 719.9 830 924 1,039
Net income 1 443.3 528.1 581.5 674 745 843
Net Debt - - - - - -
Reference price 2 24.18 26.11 28.00 24.01 24.01 24.01
Nbr of stocks (in thousands) 431,054 431,054 431,054 431,054 - -
Announcement Date 4/12/24 4/2/25 4/24/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.01x - - - 1.49B
35.56x12.7x26.67x0.56% 1,068B
28.51x6.52x18.04x2.02% 641B
32.33x7.59x15.6x2.68% 454B
19.49x4.75x11.79x2.78% 351B
22.29x5.76x14.37x2.78% 299B
21.47x4.5x12.72x1.93% 266B
14.4x5.35x11.02x3.48% 220B
24.71x6.49x11.44x2.68% 203B
-47.03x5.64x31.15x2.53% 162B
Average 16.68x 6.59x 16.98x 2.38% 366.48B
Weighted average by Cap. 24.75x 7.96x 18.76x 1.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 600993 Stock
  4. Valuation Mayinglong Pharmaceutical Group Co., LTD.