Company Valuation: Sunflower Pharmaceutical Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8,527 9,495 13,469 15,172 11,966 8,626
Change - 11.35% 41.85% 12.65% -21.13% -27.92%
Enterprise Value (EV) 1 6,889 7,446 10,057 11,597 9,677 6,134
Change - 8.08% 35.07% 15.31% -16.56% -36.62%
P/E 14.7x 13.6x 15.7x 13.5x 24.4x -33.6x
PBR 2.66x 2.61x 3.22x 3.19x 2.73x 2.25x
PEG - 0.6x 0.7x 0.5x -0.4x 0x
Capitalization / Revenue 2.46x 2.13x 2.64x 2.66x 3.54x 3.72x
EV / Revenue 1.99x 1.67x 1.97x 2.03x 2.87x 2.65x
EV / EBITDA 8.52x 7.97x 7.84x 8.55x 15.5x -48.6x
EV / EBIT 10.4x 9.65x 9.84x 9.8x 21.4x -21x
EV / FCF 10.1x 10.5x 6.48x 31x -19.2x 10.1x
FCF Yield 9.88% 9.52% 15.4% 3.22% -5.21% 9.89%
Dividend per Share 2 0.35 0.7 1 1.5 0.5 0.2
Rate of return 2.39% 4.25% 4.31% 5.77% 2.44% 1.35%
EPS 2 1 1.21 1.48 1.92 0.84 -0.44
Distribution rate 35% 57.9% 67.6% 78.1% 59.5% -45.5%
Net sales 1 3,462 4,461 5,095 5,700 3,377 2,318
EBITDA 1 809 933.8 1,283 1,356 625.7 -126.2
EBIT 1 661.9 771.3 1,022 1,184 452.8 -291.6
Net income 1 584.5 704.7 867.2 1,119 492 -257.8
Net Debt 1 -1,638 -2,049 -3,411 -3,576 -2,289 -2,492
Reference price 2 14.67 16.46 23.18 25.98 20.49 14.77
Nbr of stocks (in thousands) 581,265 576,870 581,050 584,000 584,000 584,000
Announcement Date 4/20/21 4/21/22 4/11/23 4/25/24 4/24/25 4/26/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 995M
16.2x1.93x13.04x5.54% 13.4B
25.75x1.44x9.53x2.12% 4.78B
15.15x3.06x9.39x6.53% 4.36B
16.88x - - 1.38% 3.78B
25.77x - - - 3.43B
15.69x2.25x9.42x2.77% 3.12B
Average 19.24x 2.17x 10.35x 3.67% 4.84B
Weighted average by Cap. 18.48x 2.07x 11.33x 4.3%

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. 002737 Stock
  4. Valuation Sunflower Pharmaceutical Group Co., Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!