Valuation Shandong Pharmaceutical Glass Co.Ltd
Stocks
600529
CNE000001BG9
Non-Paper Containers & Packaging
|
End-of-day quote
Shanghai S.E.
2026-08-18
|
5-day change | 1st Jan Change | ||
| 19.01 CNY | -0.78% |
|
-0.63% | -4.62% |
Company Valuation: Shandong Pharmaceutical Glass Co.Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,119 | 18,847 | 16,989 | 17,101 | 13,226 | 12,615 | - | - |
| Change | - | -27.84% | -9.86% | 0.66% | -22.66% | -4.62% | - | - |
| Enterprise Value (EV) 1 | 25,234 | 17,500 | 15,524 | 16,036 | 12,166 | 9,682 | 9,219 | 8,725 |
| Change | - | -30.65% | -11.29% | 3.3% | -24.13% | -20.42% | -4.78% | -5.35% |
| P/E | 44.3x | 27.6x | 21.9x | 18.1x | 19.2x | 14.2x | 15x | 13.9x |
| PBR | 5.59x | 2.71x | 2.25x | 2.14x | 1.59x | 1.41x | 1.35x | 1.27x |
| PEG | - | 6.83x | 1.6x | 0.8x | -0.7x | 0.5x | -2.75x | 1.86x |
| Capitalization / Revenue | 6.74x | 4.5x | 3.41x | 3.34x | 2.96x | 2.49x | 2.46x | 2.33x |
| EV / Revenue | 6.51x | 4.18x | 3.12x | 3.13x | 2.72x | 1.91x | 1.8x | 1.61x |
| EV / EBITDA | 26.9x | 17.4x | 12.5x | 10.7x | 9.22x | 6.07x | 6.03x | 5.52x |
| EV / EBIT | 36.1x | 24.6x | 16.9x | 14.4x | 14.5x | 8.79x | 8.58x | 7.61x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.3 | 0.3 | 0.4 | 0.32 | 0.18 | 0.48 | 0.535 | 0.575 |
| Rate of return | 0.68% | 1.06% | 1.56% | 1.24% | 0.9% | 2.52% | 2.81% | 3.02% |
| EPS 2 | 0.99 | 1.03 | 1.17 | 1.42 | 1.04 | 1.343 | 1.27 | 1.365 |
| Distribution rate | 30.3% | 29.1% | 34.2% | 22.5% | 17.3% | 35.7% | 42.1% | 42.1% |
| Net sales 1 | 3,875 | 4,187 | 4,982 | 5,125 | 4,474 | 5,062 | 5,125 | 5,420 |
| EBITDA 1 | 938.9 | 1,006 | 1,241 | 1,498 | 1,319 | 1,596 | 1,528 | 1,582 |
| EBIT 1 | 698.3 | 711.1 | 916.4 | 1,113 | 838 | 1,102 | 1,074 | 1,146 |
| Net income 1 | 591.1 | 618.3 | 775.8 | 943 | 689.6 | 891.6 | 844.6 | 906.7 |
| Net Debt 1 | -885 | -1,347 | -1,465 | -1,065 | -1,060 | -2,934 | -3,396 | -3,890 |
| Reference price 2 | 43.90 | 28.40 | 25.60 | 25.77 | 19.93 | 19.01 | 19.01 | 19.01 |
| Nbr of stocks (in thousands) | 594,968 | 663,614 | 663,614 | 663,614 | 663,614 | 663,614 | - | - |
| Announcement Date | 4/25/22 | 4/24/23 | 4/22/24 | 4/24/25 | 3/6/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.15x | 1.91x | 6.07x | 2.52% | 1.87B | |
| 13.69x | 2.13x | 7.17x | 1.97% | 3.61B | |
| 20.24x | 1.22x | 5.78x | 5.66% | 2.67B | |
| 116.31x | - | - | - | 1.75B | |
| -1.04x | 0.83x | 5.07x | -.--% | 977M | |
| 18.08x | 1.38x | 7x | 3.95% | 696M | |
| 26.26x | 0.64x | 4.4x | 4.23% | 425M | |
| Average | 29.67x | 1.35x | 5.91x | 3.06% | 1.71B | |
| Weighted average by Cap. | 29.65x | 1.61x | 6.28x | 3.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 600529 Stock
- Valuation Shandong Pharmaceutical Glass Co.Ltd
Select your edition
All financial news and data tailored to specific country editions
