Valuation APT Medical Inc.

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/03/2026			5-day change	1st Jan Change
234.95 ^CNY	-0.27%		+1.75%	-3.42%

03-10	Tranche Update on APT Medical Inc.'s Equity Buyback Plan announced on February 9, 2026.	CI
03-09	APT Medical Inc.'s Equity Buyback announced on February 9, 2026, has closed with 853,702 shares, representing 0.61% for CNY 199.93 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,668	20,463	25,854	36,094	33,135	33,135	-
Change	-	9.62%	26.35%	39.61%	-8.2%	0%	-
Enterprise Value (EV) ¹	18,668	20,463	25,854	36,094	32,045	31,766	31,190
Change	-	9.62%	26.35%	39.61%	-11.22%	-0.87%	-1.81%
P/E ratio	90.3x	57.9x	48.4x	53.5x	39.7x	30.3x	23.5x
PBR	10.5x	11.6x	13.6x	14.4x	11.1x	8.56x	6.49x
PEG	2.3x	0.8x	0.9x	2.1x	1.7x	1x	0.8x
Capitalization / Revenue	22.5x	16.8x	15.7x	17.5x	13.3x	9.91x	7.76x
EV / Revenue	22.5x	16.8x	15.7x	17.5x	12.3x	9.51x	7.3x
EV / EBITDA	74.2x	46.4x	38.9x	43.8x	31x	23.2x	18.1x
EV / EBIT	84.4x	51.5x	42.5x	47.9x	34.5x	25.9x	19.8x
EV / FCF	1,329x	91.2x	-	-	265x	794x	37.9x
FCF Yield	0.08%	1.1%	-	-	0.38%	0.13%	2.64%
Dividend per Share ²	0.4756	0.7848	0.9512	1.207	1.471	1.814	2.318
Rate of return	0.36%	0.54%	0.51%	0.47%	0.63%	0.77%	0.99%
EPS ²	1.474	2.521	3.815	4.8	5.912	7.753	9.992
Distribution rate	32.3%	31.1%	24.9%	25.1%	24.9%	23.4%	23.2%
Net sales ¹	828.7	1,216	1,651	2,066	2,584	3,342	4,271
EBITDA ¹	251.4	440.9	665.1	824.7	1,032	1,367	1,727
EBIT ¹	221.3	397	608.2	754	943.9	1,225	1,575
Net income ¹	206.6	358	535.6	673.5	820.6	1,093	1,409
Net Debt ¹	-	-	-	-	-1,090	-1,369	-1,945
Reference price ²	133.17	145.98	184.78	256.78	234.95	234.95	234.95
Nbr of stocks (in thousands)	140,174	140,174	139,920	140,565	141,030	141,030	-
Announcement Date	24/02/22	23/02/23	23/02/24	24/02/25	26/02/26	-	-

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.($)
APT MEDICAL INC.	39.74x	12.34x	31.04x	0.63%	4.8B
PENUMBRA, INC.	66.37x	7.97x	42.61x	-.--%	13.19B
MASIMO CORPORATION	35.46x	-	-	-.--%	9.16B
GETINGE AB	20.23x	1.71x	9.07x	2.6%	5.46B
JIANGSU YUYUE MEDICAL EQUIPMENT & SUPPLY CO., LTD.	18.8x	3.41x	12.53x	1.72%	5.25B
ASAHI INTECC CO., LTD.	29.26x	5.61x	16.09x	1.36%	5.14B
SHANDONG WEIGAO ORTHOPAEDIC DEVICE CO., LTD	46.24x	-	-	-	1.81B
NAKANISHI INC.	25.71x	2.43x	9.89x	1.98%	1.42B
NOVOCURE LIMITED	-7.99x	1.67x	-7.86x	-	1.37B
Average	30.43x	5.02x	16.20x	1.18%	5.29B
Weighted average by Cap.	39.08x	6.18x	24.91x	0.81%