Company Valuation: Joinn Laboratories(China)Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 40,246 29,328 16,313 11,374 23,924 28,685 - -
Change - -27.13% -44.38% -30.28% 110.35% 19.9% - -
Enterprise Value (EV) 1 36,161 26,442 13,478 10,430 23,032 26,799 26,563 26,123
Change - -26.88% -49.03% -22.61% 120.83% 16.36% -0.88% -1.66%
P/E 76.4x 29.2x 44.7x 166x 87.5x 35x 53.1x 37.7x
PBR 6.16x 3.82x 2.15x 1.54x 3.15x 3.57x 3.44x 3.23x
PEG - 0.3x -0.7x -2x 0x 0x -1.6x 0.9x
Capitalization / Revenue 26.5x 12.9x 6.86x 5.64x 14.4x 15.5x 13.6x 11.4x
EV / Revenue 23.8x 11.7x 5.67x 5.17x 13.9x 14.5x 12.5x 10.4x
EV / EBITDA 50x 19.8x 21.5x 48.8x 46x 168x 57.5x 34.1x
EV / EBIT 56.2x 21.6x 26.6x 152x 68x 838x 85.6x 42x
EV / FCF 80.6x 38x 31.3x 153x 76.5x 58.4x 179x 123x
FCF Yield 1.24% 2.63% 3.19% 0.65% 1.31% 1.71% 0.56% 0.81%
Dividend per Share 2 0.1837 0.2857 0.16 0.03 0.12 0.34 0.165 0.25
Rate of return 0.31% 0.68% 0.67% 0.18% 0.34% 0.8% 0.39% 0.59%
EPS 2 0.7704 1.429 0.53 0.1 0.4 1.216 0.8017 1.128
Distribution rate 23.8% 20% 30.2% 30% 30% 28% 20.6% 22.2%
Net sales 1 1,517 2,268 2,376 2,018 1,658 1,850 2,117 2,518
EBITDA 1 723.1 1,333 626.1 213.9 500.7 160 462.2 766.5
EBIT 1 643 1,226 507.1 68.81 338.9 31.98 310.4 622.6
Net income 1 557 1,074 397 74.08 297.8 767 380.9 930.8
Net Debt 1 -4,085 -2,886 -2,835 -943.6 -891.7 -1,886 -2,122 -2,562
Reference price 2 58.89 41.72 23.71 16.63 35.01 42.57 42.57 42.57
Nbr of stocks (in thousands) 747,243 749,950 746,974 733,989 733,375 733,375 - -
Announcement Date 24/02/22 30/03/23 28/03/24 28/03/25 30/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.97x14.92x172.58x0.78% 4.39B
31.44x5.66x16.96x1.03% 46.38B
-21.25x245.77x-22.82x-.--% 44.51B
33.09x3.22x13.91x-.--% 42.3B
45.98x5.31x29.05x-.--% 39.91B
27.78x8.36x21.2x0.41% 32.79B
33.34x5.46x24.79x-.--% 16.36B
23.65x2.07x8.96x1.13% 14.31B
74.46x3.94x15.27x-.--% 13.29B
Average 31.61x 32.75x 31.10x 0.37% 28.25B
Weighted average by Cap. 26.31x 47.44x 14.59x 0.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 603127 Stock
  4. Valuation Joinn Laboratories(China)Co.,Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!