Valuation Intco Medical Technology Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 17/04/2026			5-day change	1st Jan Change
53.53 ^CNY	+0.83%		-5.89%	+37.61%

27/10/25	Intco Medical Technology Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI
27/10/25	Intco Medical Technology Q3 net profit up 113.0% Y/Y	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	59,156	31,812	13,870	15,324	16,222	34,673	34,673	-
Change	-	-46.22%	-56.4%	10.48%	5.86%	113.74%	0%	-
Enterprise Value (EV)	59,156	31,812	13,870	15,324	16,222	34,673	34,673	34,673
Change	-	-46.22%	-56.4%	10.48%	5.86%	113.74%	0%	0%
P/E ratio	8.26x	4.38x	22.1x	40.3x	11.2x	26.3x	19.7x	16.5x
PBR	6.35x	2x	-	0.96x	0.94x	1.94x	1.84x	1.72x
PEG	-	-1.59x	-0.2x	-1x	0x	-2.64x	0.6x	0.9x
Capitalization / Revenue	4.28x	1.96x	2.1x	2.21x	1.7x	3.45x	2.87x	2.49x
EV / Revenue	0x	0x	0x	0x	0x	3.45x	2.87x	2.49x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	23x	17.3x	14.6x
EV / FCF	-	-	-	-	-	32.1x	43.3x	21.5x
FCF Yield	-	-	-	-	-	3.11%	2.31%	4.65%
Dividend per Share ²	-	-	-	-	-	0.91	1.03	1.13
Rate of return	-	-	-	-	-	1.7%	1.92%	2.11%
EPS ²	11.31	11	0.95	0.58	2.26	2.035	2.72	3.24
Distribution rate	-	-	-	-	-	44.7%	37.9%	34.9%
Net sales ¹	13,837	16,240	6,614	6,919	9,523	10,064	12,087	13,941
EBITDA	8,509	9,056	566.3	1,159	2,539	-	-	-
EBIT ¹	8,369	8,689	707.2	439	1,677	1,510	2,005	2,380
Net income ¹	7,007	7,430	629.1	383	1,465	1,333	1,779	2,121
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	93.42	48.20	21.03	23.36	25.28	53.53	53.53	53.53
Nbr of stocks (in thousands)	633,250	660,007	659,552	656,003	641,685	647,725	647,725	-
Announcement Date	15/03/21	28/04/22	27/04/23	23/04/24	23/04/25	-	-	-

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.($)
INTCO MEDICAL TECHNOLOGY CO., LTD.	26.3x	-	-	-	5.09B
COLOPLAST A/S	17.96x	4.2x	13.27x	4.81%	15.95B
ZHENDE MEDICAL CO., LTD.	64.87x	-	-	0.77%	3.69B
WINNER MEDICAL CO., LTD.	18.62x	-	-	2.75%	2.86B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	7.16x	0.61x	2.58x	6.86%	2.1B
TOP GLOVE CORPORATION BHD.	36.74x	1.52x	11.75x	1.34%	1.48B
HARTALEGA HOLDINGS	44.44x	1.25x	11.08x	1.5%	974M
GVS S.P.A.	33.38x	2.42x	9.62x	1.52%	936M
SRI TRANG GLOVES (THAILAND)	27.53x	0.9x	9.36x	3.77%	921M
Average	30.78x	1.82x	9.61x	2.92%	3.78B
Weighted average by Cap.	25.95x	3.35x	11.76x	3.81%