Valuation APT Medical Inc.

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/09/2024			5-day change	1st Jan Change
326.15 ^CNY	-5.85%		-11.95%	+21.73%

08-23	APT Medical's H1 Profit Rises 33%, Operating Income Climbs 27%; Shares Drop 3%	MT
08-22	APT Medical Inc. Reports Earnings Results for the Half Year Ended June 30, 2024	CI

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	18,668	20,463	25,854	31,596	-	-
Change	-	9.62%	26.35%	22.21%	-	-
Enterprise Value (EV)	18,668	20,463	25,854	31,596	31,596	31,596
Change	-	9.62%	26.35%	22.21%	0%	0%
P/E ratio	88.3x	57.9x	49.1x	48.7x	35.4x	28.4x
PBR	10.5x	11.6x	13.6x	13.3x	9.62x	7.99x
PEG	2.1x	0.9x	1x	2.2x	0.9x	1.2x
Capitalization / Revenue	22.5x	16.8x	15.7x	14.4x	10.7x	8.37x
EV / Revenue	0x	0x	0x	14.4x	10.7x	8.37x
EV / EBITDA	0x	0x	0x	36.1x	27.1x	21.5x
EV / EBIT	0x	0x	0x	40.5x	29.5x	23x
EV / FCF	1,329x	91.2x	-	-	-	-
FCF Yield	0%	0%	-	-	-	-
Dividend per Share ²	0.6897	1.138	1.379	1.85	2.42	-
Rate of return	0.36%	0.54%	0.51%	0.57%	0.74%	-
EPS ²	2.186	3.655	5.462	6.692	9.201	11.47
Distribution rate	31.5%	31.1%	25.3%	27.6%	26.3%	-
Net sales ¹	828.7	1,216	1,650	2,200	2,951	3,776
EBITDA ¹	251.4	440.9	659.5	874.8	1,165	1,473
EBIT ¹	222.5	397	608.2	779.4	1,071	1,375
Net income ¹	207.9	358	533.9	703.5	950.7	1,240
Net Debt	-	-	-	-	-	-
Reference price ²	193.10	211.68	267.93	326.15	326.15	326.15
Nbr of stocks (in thousands)	96,672	96,672	96,497	96,877	-	-
Announcement Date	24/02/22	23/02/23	23/02/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
APT MEDICAL INC.	48.74x	-	-	+0.57%	4.45B
PENUMBRA, INC.	256.88x	5.84x	46.9x	-.--%	7.26B
MASIMO CORPORATION	61.56x	1.92x	10.14x	-	6.03B
GETINGE AB	23.09x	1.97x	10.74x	+2.10%	5.94B
ASAHI INTECC CO., LTD.	43.84x	6.58x	22.06x	+0.68%	5.07B
JIANGSU YUYUE MEDICAL EQUIPMENT & SUPPLY CO., LTD.	14.14x	-	-	+2.01%	4.35B
INARI MEDICAL, INC.	-42.82x	4.35x	-78.24x	-.--%	2.71B
SKAN GROUP AG	50.75x	4.69x	30.34x	+0.55%	2.15B
NOVOCURE LIMITED	-13.8x	3.58x	-12.75x	-	2.01B
Average	49.15x	4.13x	4.17x	+0.84%	4.44B
Weighted average by Cap.	71.04x	4.11x	12.99x	+0.89%