Valuation Shandong Linuo Pharmaceutical Packaging Co., Ltd.
Stocks
301188
CNE100004YW1
Non-Paper Containers & Packaging
|
End-of-day quote
Shenzhen S.E.
2026-10-20
|
5-day change | 1st Jan Change | ||
| 27.39 CNY | +4.66% |
|
-4.76% | +55.62% |
Company Valuation: Shandong Linuo Pharmaceutical Packaging Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,717 | 3,165 | 4,158 | 3,438 | 4,095 | 7,106 | - | - |
| Change | - | -44.63% | 31.35% | -17.3% | 19.08% | 73.56% | - | - |
| Enterprise Value (EV) | 5,717 | 3,165 | 4,158 | 3,438 | 4,095 | 7,106 | 7,106 | 7,106 |
| Change | - | -44.63% | 31.35% | -17.3% | 19.08% | 73.56% | 0% | 0% |
| P/E | 35.1x | 27.2x | 59.6x | 51.8x | 104x | 70.2x | 53.7x | 38.6x |
| PBR | 4.2x | 2.21x | 2.87x | 2.42x | - | - | - | - |
| PEG | - | -1x | -1.5x | -15.54x | -2.5x | 1x | 1.7x | 1x |
| Capitalization / Revenue | 6.43x | 3.85x | 4.39x | 3.18x | 4.17x | 6.52x | 5.74x | 5.02x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 6.52x | 5.74x | 5.02x |
| EV / EBITDA | 0x | 0x | 0x | 0x | - | 29.6x | 22.7x | 17.4x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 60.2x | 45x | 31.7x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.7 | 0.5 | 0.3 | 0.29 | 0.17 | 0.39 | 0.51 | 0.71 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 888.9 | 822 | 947.4 | 1,081 | 981.5 | 1,090 | 1,238 | 1,417 |
| EBITDA 1 | 199.5 | 196.4 | 159.5 | 199.1 | - | 240 | 313 | 409 |
| EBIT 1 | 140.5 | 127 | 72.89 | 72.11 | 50.62 | 118 | 158 | 224 |
| Net income 1 | 124.8 | 116.7 | 65.92 | 66.07 | 39.66 | 103 | 137 | 190 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 24.60 | 13.62 | 17.89 | 15.02 | 17.60 | 27.39 | 27.39 | 27.39 |
| Nbr of stocks (in thousands) | 232,410 | 232,410 | 232,410 | 228,926 | 232,645 | 259,454 | - | - |
| Announcement Date | 2/18/22 | 4/26/23 | 4/28/24 | 4/24/25 | 4/22/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 67.1x | - | - | - | 1.02B | |
| 14.47x | 1.37x | 8.46x | 5.95% | 20.3B | |
| 19.18x | 3.03x | 8.54x | 3.2% | 18.87B | |
| 18.31x | 1.51x | 10.39x | 1.25% | 16.9B | |
| 18.46x | 1.79x | 10.94x | 2.26% | 13.31B | |
| 15.37x | 1.25x | 8.21x | 1.22% | 12.35B | |
| 18.81x | 2.23x | 10.59x | 1.49% | 11.74B | |
| 31.19x | 1.1x | 8.19x | 2.79% | 8.86B | |
| 23.43x | 2.2x | 10.62x | 1.56% | 7.92B | |
| Average | 25.15x | 1.81x | 9.49x | 2.47% | 12.36B | |
| Weighted average by Cap. | 19.34x | 1.84x | 9.40x | 2.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 301188 Stock
- Valuation Shandong Linuo Pharmaceutical Packaging Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
