|
Delayed
Hong Kong S.E.
01:50:50 2026-10-22 EDT
|
5-day change | 1st Jan Change | ||
| 10.35 HKD | -4.78% |
|
-4.34% | -13.45% |
| 10-19 | Roche Partners With China's Hansoh in Deal That Could Top $15 Billion -- Update | DJ |
| 10-19 | Major drugmakers turn to China for licensing deals | RE |
Company Valuation: Simcere Pharmaceutical Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,030 | 3,965 | 2,254 | 2,273 | 3,992 | 3,558 | - | - |
| Change | - | 30.84% | -43.14% | 0.81% | 75.65% | -10.88% | - | - |
| Enterprise Value (EV) 1 | 2,944 | 3,802 | 2,173 | 2,151 | 3,637 | 3,360 | 3,418 | 3,526 |
| Change | - | 29.15% | -42.86% | -1% | 69.08% | -7.59% | 1.71% | 3.16% |
| P/E | 12.6x | 28.6x | 22.6x | 23x | 19.9x | 13.4x | 11.7x | 9.83x |
| PBR | 2.97x | 3.84x | 2.21x | 2.37x | 2.84x | 2.23x | 1.95x | 1.7x |
| PEG | - | -0.8x | -0.9x | 3.11x | 0.2x | 0.5x | 0.8x | 0.5x |
| Capitalization / Revenue | 3.86x | 4.31x | 2.46x | 2.48x | 3.56x | 2.36x | 2.02x | 1.74x |
| EV / Revenue | 3.75x | 4.13x | 2.37x | 2.35x | 3.24x | 2.23x | 1.95x | 1.72x |
| EV / EBITDA | 11x | 24.1x | 15.3x | 13.2x | 12.9x | 9.99x | 8.64x | 7.74x |
| EV / EBIT | 16.5x | 30.3x | 22x | 18.4x | 16.1x | 12.1x | 10.4x | 9x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 3 | 0.15 | 0.16 | 0.16 | 0.16 | 0.18 | 0.3605 | 0.4092 | 0.4814 |
| Rate of return | 2.05% | 1.56% | 2.62% | 2.4% | 1.67% | 3.9% | 4.42% | 5.2% |
| EPS 3 | 0.58 | 0.36 | 0.27 | 0.29 | 0.54 | 0.6886 | 0.7932 | 0.9412 |
| Distribution rate | 25.9% | 44.4% | 59.3% | 55.2% | 33.3% | 52.4% | 51.6% | 51.1% |
| Net sales 1 | 785.2 | 919.9 | 917.9 | 915.2 | 1,122 | 1,509 | 1,757 | 2,045 |
| EBITDA 1 | 267 | 158.1 | 141.9 | 163.5 | 280.9 | 336.3 | 395.5 | 455.5 |
| EBIT 1 | 178.1 | 125.6 | 98.87 | 117 | 225.7 | 277 | 329.2 | 391.9 |
| Net income 1 | 236.7 | 135.8 | 99.28 | 101.1 | 188.8 | 256.7 | 303.5 | 361.6 |
| Net Debt 1 | -85.96 | -162.3 | -81.83 | -121.8 | -355.3 | -197.3 | -139.7 | -31.68 |
| Reference price 3 | 7.324 | 10.279 | 6.109 | 6.672 | 10.757 | 9.250 | 9.250 | 9.250 |
| Nbr of stocks (in thousands) | 2,628,291 | 2,660,377 | 2,616,723 | 2,486,321 | 2,595,698 | 2,568,199 | - | - |
| Announcement Date | 3/24/22 | 3/31/23 | 3/20/24 | 3/24/25 | 3/25/26 | - | - | - |
1CNY in Million2USD in Million3CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.43x | 2.23x | 9.99x | 3.9% | 3.56B | |
| 36.67x | 13.07x | 27.74x | 0.54% | 1,133B | |
| 37.73x | 6.36x | 17.89x | 2.07% | 621B | |
| 36.35x | 8.36x | 17.26x | 2.41% | 503B | |
| 21.21x | 5.12x | 12.74x | 2.55% | 379B | |
| 109.25x | 6.09x | 26.14x | 2.27% | 370B | |
| 21.57x | 5.62x | 13.82x | 2.84% | 292B | |
| 22.08x | 4.46x | 12.77x | 1.98% | 262B | |
| 27.83x | 7.14x | 12.79x | 2.3% | 237B | |
| -44.76x | 6.88x | 26.67x | 2.15% | 190B | |
| Average | 28.14x | 6.53x | 17.78x | 2.3% | 399.15B | |
| Weighted average by Cap. | 35.56x | 8.26x | 20.35x | 1.81% |
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
- 2096 Stock
- Valuation Simcere Pharmaceutical Group Limited
Select your edition
All financial news and data tailored to specific country editions
