Valuation Yixintang Pharmaceutical Group Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 2026-09-18			5-day change	1st Jan Change
10.84 ^CNY	+1.03%		-0.46%	-15.71%

09-16	Yixintang Pharmaceutical Group Co., Ltd. Announces Interim Cash Dividend for 2026 for A Shares, Payable on 24 September 2026	CI
08-27	Yixintang Pharmaceutical Group Co., Ltd. Proposes Interim Cash Dividend for 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,959	18,782	13,803	7,625	7,383	6,224	-	-
Change	-	-18.19%	-26.51%	-44.76%	-3.16%	-15.71%	-	-
Enterprise Value (EV) ¹	21,903	16,608	11,574	5,707	6,451	4,985	4,800	4,432
Change	-	-24.17%	-30.31%	-50.69%	13.04%	-22.73%	-3.71%	-7.66%
P/E	24.7x	18.6x	25.2x	67.6x	28.1x	13.8x	11.6x	9.59x
PBR	3.49x	2.53x	1.78x	1.02x	1.03x	0.84x	0.81x	0.77x
PEG	-	2.14x	-0.6x	-0.9x	0x	0.2x	0.6x	0.5x
Capitalization / Revenue	1.57x	1.08x	0.79x	0.42x	0.43x	0.35x	0.33x	0.31x
EV / Revenue	1.5x	0.95x	0.67x	0.32x	0.37x	0.28x	0.26x	0.22x
EV / EBITDA	16.9x	11x	10.6x	3.13x	9x	2.66x	2.28x	1.84x
EV / EBIT	20.5x	13.4x	11.8x	20.5x	15.3x	6.81x	5.69x	4.44x
EV / FCF	-	-	6.14x	3.89x	4.76x	4.53x	3.18x	2.36x
FCF Yield	-	-	16.3%	25.7%	21%	22.1%	31.5%	42.5%
Dividend per Share ²	0.3	0.4	0.4	0.3	0.2	0.3607	0.4926	0.6117
Rate of return	0.78%	1.27%	1.73%	2.3%	1.56%	3.33%	4.54%	5.64%
EPS ²	1.561	1.697	0.9206	0.1927	0.4571	0.7851	0.9351	1.13
Distribution rate	19.2%	23.6%	43.4%	156%	43.8%	45.9%	52.7%	54.1%
Net sales ¹	14,585	17,432	17,380	18,000	17,336	17,571	18,586	19,934
EBITDA ¹	1,295	1,511	1,087	1,823	716.6	1,874	2,101	2,411
EBIT ¹	1,066	1,243	982.9	278	422.4	731.7	844	997.9
Net income ¹	921.5	1,010	549.4	114.1	263.4	456.2	546.7	663.5
Net Debt ¹	-1,056	-2,174	-2,229	-1,917	-932	-1,239	-1,424	-1,791
Reference price ²	38.51	31.51	23.16	13.02	12.86	10.84	10.84	10.84
Nbr of stocks (in thousands)	596,181	596,071	596,005	585,604	574,128	574,128	-	-
Announcement Date	3/14/22	3/17/23	3/19/24	4/27/25	4/28/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
YIXINTANG PHARMACEUTICAL GROUP CO., LTD.	13.67x	0.28x	2.63x	3.36%	919M
JD HEALTH INTERNATIONAL INC.	15.81x	0.61x	9.1x	-.--%	14.11B
MATSUKIYOCOCOKARA & CO.	16.54x	0.74x	7.74x	2.25%	6.45B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	19.56x	0.72x	12.19x	1.28%	6.07B
YIFENG PHARMACY CHAIN CO., LTD.	14.65x	0.9x	6.28x	2.89%	4.11B
NAHDI MEDICAL COMPANY	14.19x	1.22x	7.46x	5.7%	3.14B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	14.05x	0.59x	4.57x	5.14%	3.11B
GUARDIAN PHARMACY SERVICES, INC.	36.7x	-	-	-	2.85B
CLICKS GROUP LIMITED	14.32x	0.86x	6.44x	4.54%	2.97B
Average	17.72x	0.74x	7.05x	3.15%	4.86B
Weighted average by Cap.	17.30x	0.73x	8.25x	2.07%