|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 67.11 CNY | -0.31% |
|
+1.68% | +12.47% |
Company Valuation: Tibet Duo Rui Pharmaceutical Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Market Cap 1 | 3,113 | 2,587 | 2,134 | 1,419 | 4,711 |
| Change | - | -16.89% | -17.53% | -33.5% | 232.05% |
| Enterprise Value (EV) 1 | 2,522 | 2,183 | 1,831 | 1,554 | 4,876 |
| Change | - | -13.47% | -16.12% | -15.15% | 213.89% |
| P/E | 37.1x | 124x | 111x | -22.7x | -46.3x |
| PBR | 3.93x | 3.44x | 2.76x | 2.1x | 8.22x |
| PEG | -1.2x | -1.6x | -14.43x | 0x | -0.7x |
| Capitalization / Revenue | 5.88x | 6.45x | 6.38x | 5.9x | 30.6x |
| EV / Revenue | 4.76x | 5.44x | 5.48x | 6.46x | 31.6x |
| EV / EBITDA | 33.2x | 133x | 105x | -25.4x | -108x |
| EV / EBIT | 40.4x | 1,204x | -2,455x | -17.7x | -51.6x |
| EV / FCF | 214x | -58.7x | -228x | -18.6x | 112x |
| FCF Yield | 0.47% | -1.7% | -0.44% | -5.39% | 0.89% |
| Dividend per Share 2 | 0.625 | - | 0.125 | - | - |
| Rate of return | 1.61% | - | 0.47% | - | - |
| EPS 2 | 1.05 | 0.26 | 0.24 | -0.79 | -1.29 |
| Distribution rate | 59.5% | - | 52.1% | - | - |
| Net sales 1 | 529.6 | 401 | 334.3 | 240.6 | 154.2 |
| EBITDA 1 | 76.06 | 16.37 | 17.37 | -61.1 | -45.36 |
| EBIT 1 | 62.38 | 1.812 | -0.7458 | -87.81 | -94.52 |
| Net income 1 | 68.51 | 20.5 | 18.85 | -62.67 | -102.2 |
| Net Debt 1 | -590.5 | -404.5 | -302.7 | 134.7 | 165 |
| Reference price 2 | 38.91 | 32.34 | 26.67 | 17.97 | 59.67 |
| Nbr of stocks (in thousands) | 80,000 | 80,000 | 80,000 | 78,956 | 78,956 |
| Announcement Date | 24/3/22 | 24/4/23 | 17/4/24 | 17/4/25 | 23/4/26 |
1CNY in Million2CNY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 783M | |
| 32.01x | 11.69x | 23.99x | 0.62% | 980B | |
| 24.41x | 5.63x | 15.32x | 2.34% | 550B | |
| 26.86x | 6.49x | 13.28x | 3.17% | 382B | |
| 17.04x | 4.24x | 10.43x | 3.13% | 316B | |
| 21.94x | 4.59x | 13.02x | 1.91% | 272B | |
| 20.28x | 5.27x | 12.78x | 3.05% | 268B | |
| 13x | 4.83x | 9.94x | 3.87% | 199B | |
| 21.95x | 5.91x | 10.33x | 2.99% | 182B | |
| -44.34x | 5.36x | 29.54x | 2.62% | 154B | |
| Average | 14.79x | 6.00x | 15.40x | 2.63% | 330.31B | |
| Weighted average by Cap. | 21.68x | 7.24x | 16.85x | 2.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 301075 Stock
- Valuation Tibet Duo Rui Pharmaceutical Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
