Company Valuation: Cutia Therapeutics

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 3,030 2,120 1,482 763.4 - -
Change - -30.05% -30.06% -48.51% - -
Enterprise Value (EV) 1 2,471 2,055 1,469 832.1 763.4 601.7
Change - -16.83% -28.53% -43.34% -8.26% -21.18%
P/E -1.04x -4.72x -3.96x -4.59x 16.1x 2.02x
PBR 2.25x 2.17x 1.52x 1.66x 1.51x 1.09x
PEG -0x 0.1x 0.1x 0.1x -0x 0x
Capitalization / Revenue 22x 7.58x 4.41x 1.18x 0.65x 0.44x
EV / Revenue 18x 7.35x 4.37x 1.29x 0.65x 0.35x
EV / EBITDA -4.96x -4.89x -5.69x -7x 9.36x 1.35x
EV / EBIT -4.58x -4.46x -4.89x -5.81x 14.5x 2.46x
EV / FCF -5.65x -4.38x -4.87x -2.71x -27x 9.76x
FCF Yield -17.7% -22.8% -20.5% -36.9% -3.7% 10.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -9.6 -1.41 -1.03 -0.4581 0.1304 1.038
Distribution rate - - - - - -
Net sales 1 137.6 279.6 336.2 645.9 1,180 1,738
EBITDA 1 -498 -419.9 -257.9 -118.8 81.56 444.6
EBIT 1 -538.9 -461.1 -300.1 -143.3 52.79 244.1
Net income 1 -1,964 -433.8 -340.2 -145.7 44.25 330.6
Net Debt 1 -559.6 -64.73 -13.8 68.7 - -161.7
Reference price 2 9.967 6.653 4.080 2.101 2.101 2.101
Nbr of stocks (in thousands) 304,024 318,588 363,368 363,368 - -
Announcement Date 27/03/24 24/03/25 24/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.59x1.29x-7x - 113M
35.04x12.53x26.21x0.57% 1,051B
27.19x6.2x16.98x2.12% 609B
33.15x7.52x15.43x2.7% 450B
17.85x4.43x10.91x3% 330B
21.66x5.55x13.44x2.84% 284B
21.16x4.46x12.34x1.97% 263B
14.45x5.41x11.15x3.44% 223B
24.02x6.35x11.22x2.75% 198B
-48.37x5.78x31.95x2.42% 167B
Average 14.16x 5.95x 14.26x 2.42% 357.52B
Weighted average by Cap. 24.01x 7.82x 18.33x 2%

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. 2487 Stock
  4. Valuation Cutia Therapeutics