|
Market Closed -
Hong Kong S.E.
04:08:29 2026-08-17 EDT
|
5-day change | 1st Jan Change | ||
| 19.86 HKD | -1.19% |
|
+15.47% | +45.49% |
Company Valuation: Zai Lab Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,059 | 2,946 | 2,688 | 2,853 | 1,962 | 2,879 | - | - |
| Change | - | -51.37% | -8.77% | 6.15% | -31.23% | 46.72% | - | - |
| Enterprise Value (EV) 1 | 4,650 | 1,938 | 1,897 | 2,095 | 1,397 | 2,421 | 2,498 | 2,642 |
| Change | - | -58.33% | -2.13% | 10.47% | -33.34% | 73.34% | 3.17% | 5.77% |
| P/E | -8.29x | -6.63x | -7.9x | -10.1x | -11x | -11.3x | -11.9x | -15.5x |
| PBR | 4.35x | - | 3.34x | 3.36x | 2.73x | 5.89x | 6.52x | 7.01x |
| PEG | - | 0.2x | 0.3x | 0.4x | 0.3x | -0.3x | 2.39x | 0.7x |
| Capitalization / Revenue | 42x | 13.7x | 10.1x | 7.15x | 4.26x | 6.81x | 5.06x | 4x |
| EV / Revenue | 32.2x | 9.01x | 7.11x | 5.25x | 3.04x | 5.73x | 4.39x | 3.67x |
| EV / EBITDA | -6.7x | -4.89x | -5.3x | -7.75x | -6.51x | -8.33x | -12.7x | -20.9x |
| EV / EBIT | -6.64x | -4.79x | -5.17x | -7.43x | -6.09x | -8.05x | -12.1x | -19.8x |
| EV / FCF | -8.19x | -4.94x | -9.23x | -9.5x | -8.5x | -13.1x | -16.9x | -25.3x |
| FCF Yield | -12.2% | -20.2% | -10.8% | -10.5% | -11.8% | -7.61% | -5.91% | -3.95% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -7.58 | -4.63 | -3.46 | -2.6 | -1.6 | -2.265 | -2.152 | -1.651 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 144.3 | 215 | 266.7 | 399 | 460.2 | 422.6 | 568.9 | 719.1 |
| EBITDA 1 | -693.6 | -396.1 | -357.5 | -270.3 | -214.4 | -290.7 | -196.7 | -126.2 |
| EBIT 1 | -700.1 | -404.4 | -366.6 | -282.1 | -229.4 | -300.6 | -207 | -133.5 |
| Net income 1 | -704.5 | -443.3 | -334.6 | -257.1 | -175.5 | -245.1 | -186.9 | -168.2 |
| Net Debt 1 | -1,409 | -1,008 | -791.3 | -757.9 | -565.3 | -457.7 | -380.8 | -236.7 |
| Reference price 2 | 62.85 | 30.70 | 27.33 | 26.19 | 17.64 | 25.64 | 25.64 | 25.64 |
| Nbr of stocks (in thousands) | 96,409 | 95,972 | 98,349 | 108,937 | 111,219 | 112,266 | - | - |
| Announcement Date | 3/1/22 | 3/1/23 | 2/27/24 | 2/27/25 | 2/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.61x | 4.33x | 10.21x | 0.49% | 80.23B | |
| 37.7x | 12.88x | 24.51x | -.--% | 50.64B | |
| 21.26x | 4.7x | 13.43x | 0.69% | 46.87B | |
| -51.83x | 3.58x | 10.59x | 2.95% | 46.34B | |
| 37.28x | 3.44x | 13.12x | -.--% | 31B | |
| -7.38x | 10.27x | -6.63x | -.--% | 25.28B | |
| 52.93x | 3.38x | 26.22x | -.--% | 24.36B | |
| 69.87x | 6.7x | 44.75x | -.--% | 20.81B | |
| 23.08x | 4.97x | 12.94x | -.--% | 16.08B | |
| Average | 22.39x | 6.03x | 16.57x | 0.46% | 37.96B | |
| Weighted average by Cap. | 17.80x | 6.01x | 15.21x | 0.61% |
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
- ZLAB Stock
- 9688 Stock
- Valuation Zai Lab Limited
Select your edition
All financial news and data tailored to specific country editions
