Company Valuation: Kintor Pharmaceutical Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,253 3,884 3,899 662.1 394.7 869.2
Change - 19.37% 0.39% -83.02% -40.39% 120.26%
Enterprise Value (EV) 1 2,082 2,987 3,308 458 379 923.1
Change - 43.46% 10.77% -86.16% -17.25% 143.58%
P/E -5.36x -4.24x -3.44x -0.6x -2.53x -3.96x
PBR 2.16x 2.35x 2.61x 1.42x 1.35x 4.76x
PEG - -0.1x -0.47x 0.25x 0x -0.2x
Capitalization / Revenue - 113,459,524x - - 78,930,130x 26,597,148x
EV / Revenue - - - - - -
EV / EBITDA -5.54x -3.61x -3.46x -0.43x -2.95x -6.55x
EV / EBIT -5.49x -3.58x -3.41x -0.43x -2.67x -5.35x
EV / FCF -6.9x -3.34x -4.85x -3.82x -2.73x -12.9x
FCF Yield -14.5% -30% -20.6% -26.2% -36.6% -7.77%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.643 -2.363 -2.534 -2.472 -0.3605 -0.4449
Distribution rate - - - - - -
Net sales - 34.23 - - 5 32.68
EBITDA 1 -375.6 -828 -956.4 -1,056 -128.6 -140.9
EBIT 1 -379 -834.7 -969.1 -1,070 -141.8 -172.5
Net income 1 -508.3 -842.1 -954.4 -1,061 -155.3 -200.1
Net Debt 1 -1,171 -897 -590.6 -204.1 -15.68 53.86
Reference price 2 8.808 10.020 8.713 1.480 0.912 1.761
Nbr of stocks (in thousands) 369,390 387,590 447,500 447,500 432,965 493,525
Announcement Date 29/4/21 27/4/22 28/4/23 29/4/24 29/4/25 29/4/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.73x7.71x15.48x1.37% 74.16B
29.82x8.57x26.7x0.04% 57.39B
32.98x5.93x17.77x0.98% 47.64B
-21.31x230.81x-22.97x-.--% 44.29B
33.26x3.23x13.97x-.--% 42.5B
46.77x5.41x29.66x-.--% 40.71B
27.63x7.93x20.48x0.41% 30.97B
32.99x7.05x18.3x-.--% 28.53B
-15.1x5.68x-7.14x-.--% 24.34B
Average 20.98x 31.37x 12.47x 0.31% 43.39B
Weighted average by Cap. 22.27x 32.04x 13.55x 0.42%

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. 9939 Stock
  4. KNTPF Stock
  5. Valuation Kintor Pharmaceutical Limited