Company Valuation: Shanghai Rendu Biotechnology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 1,869 1,805 1,384 1,876
Change - -3.42% -23.32% 35.54%
Enterprise Value (EV) 1 1,049 1,026 586.3 1,061
Change - -2.19% -42.87% 80.99%
P/E 76.6x 215x -179x 186x
PBR 1.94x 1.87x 1.52x 2.05x
PEG -1.1x -3.3x 1x -1x
Capitalization / Revenue 6.15x 11x 7.8x 11.6x
EV / Revenue 3.45x 6.24x 3.31x 6.55x
EV / EBITDA 60.2x -76.4x -28.1x 131x
EV / EBIT 209x -39.1x -16.8x -197x
EV / FCF -35.3x -99x 31.9x 69.9x
FCF Yield -2.83% -1.01% 3.14% 1.43%
Dividend per Share 2 0.125 0.2 0.2 1.15
Rate of return 0.27% 0.44% 0.56% 2.38%
EPS 2 0.61 0.21 -0.2 0.26
Distribution rate 20.5% 95.2% -100% 442%
Net sales 1 303.8 164.4 177.4 161.9
EBITDA 1 17.42 -13.43 -20.86 8.096
EBIT 1 5.018 -26.23 -34.98 -5.382
Net income 1 23.33 8.259 -7.812 10.09
Net Debt 1 -819.4 -778.4 -797.5 -814.5
Reference price 2 46.72 45.12 35.75 48.37
Nbr of stocks (in thousands) 40,000 40,000 38,709 38,778
Announcement Date 4/25/23 4/29/24 4/29/25 4/28/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 302M
27.63x3.84x14.83x2.64% 169B
18.25x3.37x12.04x3.26% 110B
21.42x4.21x14.72x1.31% 106B
25.26x2.48x10.04x2.86% 73.87B
16.92x0.2x12.42x0.77% 58.98B
29.48x7.29x18.84x1.36% 51.28B
34.07x3.32x11.38x2.22% 48.16B
35.11x8.73x24.55x-.--% 40.84B
34.3x6.01x18.87x-.--% 32.21B
Average 26.94x 4.38x 15.30x 1.6% 69.05B
Weighted average by Cap. 25.35x 3.98x 14.47x 1.99%

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. 688193 Stock
  4. Valuation Shanghai Rendu Biotechnology Co., Ltd.