Valuation Inner Mongolia Furui Medical Science Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
56.99 ^CNY	+2.32%		-13.09%	-19.06%

12-17	Inner Mongolia Furui Medical plans to seek Hong Kong listing	RE
12-10	Inner Mongolia Furui Medical Science ordered to rectify over information disclosure violations	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,092	3,768	6,426	11,466	8,401	15,101	15,101	-
Change	-	80.15%	70.55%	78.43%	-26.74%	79.75%	0%	-
Enterprise Value (EV)	2,092	3,768	6,426	11,466	8,401	15,101	15,101	15,101
Change	-	80.15%	70.55%	78.43%	-26.74%	79.75%	0%	0%
P/E ratio	33.7x	37.4x	65.4x	113x	73.6x	80.3x	51.6x	38.2x
PBR	-	-	-	7.2x	4.81x	8.4x	7.83x	7.08x
PEG	-	0.6x	-13.39x	34.34x	6.7x	1.2x	0.9x	1.1x
Capitalization / Revenue	-	-	-	9.94x	6.23x	9.43x	7.74x	6.18x
EV / Revenue	-	-	-	0x	0x	9.43x	7.74x	6.18x
EV / EBITDA	-	-	-	-	0x	47x	29.1x	21x
EV / EBIT	-	-	-	0x	0x	36.6x	25.6x	18.6x
EV / FCF	-	-	-	0x	0x	166x	75.5x	58.5x
FCF Yield	-	-	-	1.03%	0.09%	0.6%	1.32%	1.71%
Dividend per Share ²	-	-	-	-	-	0.63	0.89	0.92
Rate of return	-	-	-	-	-	1.11%	1.56%	1.61%
EPS ²	0.2419	0.393	0.3738	0.3861	0.4285	0.71	1.105	1.49
Distribution rate	-	-	-	-	-	88.7%	80.5%	61.7%
Net sales ¹	-	-	-	1,154	1,349	1,601	1,950	2,442
EBITDA ¹	-	-	-	-	380.3	321	519	719
EBIT ¹	-	-	-	253.1	277.9	412.5	590.5	811.5
Net income ¹	62	102.1	98.34	101.6	113.3	188.5	292.5	395
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	8.16	14.70	24.43	43.59	31.54	56.99	56.99	56.99
Nbr of stocks (in thousands)	256,335	256,335	263,053	263,053	266,356	264,976	264,976	-
Announcement Date	26/02/21	25/02/22	28/02/23	29/02/24	21/04/25	-	-	-

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.($)
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	80.27x	-	-	1.11%	2.19B
SARTORIUS AG	58.73x	4.55x	15.32x	0.39%	15.76B
QUIDELORTHO CORPORATION	-13.24x	1.35x	5.83x	-.--%	1.42B
ECKERT & ZIEGLER SE	13.76x	2.65x	8.97x	1.25%	1.1B
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	160.04x	-	-	0.49%	781M
REVENIO GROUP OYJ	24.93x	4.18x	13.79x	2.37%	558M
VAREX IMAGING CORPORATION	18.84x	-	-	-	483M
CELLAVISION AB	23.68x	4.6x	14.44x	1.73%	396M
Average	45.88x	3.47x	11.67x	1.05%	2.84B
Weighted average by Cap.	55.33x	4.19x	14.20x	0.55%