Company Valuation: MicroPort CardioFlow Medtech Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 7,578 5,563 3,548 1,542 6,923 1,739 -
Change - -26.6% -36.22% -56.54% 349.04% -74.87% -
Enterprise Value (EV) 5,492 3,792 3,548 1,542 6,923 1,739 1,739
Change - -30.96% -6.44% -56.54% 349.04% -74.87% 0%
P/E ratio -39.4x -12.2x -7.35x -31.9x -19.7x -102x -305x
PBR 2.37x 2.02x 1.52x 0.7x - - -
PEG - -0x -1.4x 0.4x -0x 1.1x 4.6x
Capitalization / Revenue 37.7x 22.2x 10.6x 4.26x 17.6x 5.8x 5.34x
EV / Revenue 0x 0x 0x 0x 0x 5.8x 5.34x
EV / EBITDA -0x -0x -0x 0x 0x 43.1x 32x
EV / EBIT -0x -0x -0x -0x -0x 97.5x 58.9x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.4 -0.95 -1 -0.1 -0.2765 -0.0134 -0.00448
Distribution rate - - - - - - -
Net sales 1 200.8 251 336.2 361.6 394.3 300.1 325.6
EBITDA 1 -114.8 -144.4 -277.2 24.72 8.932 40.39 54.34
EBIT 1 -159.2 -222.6 -313.7 -62.62 -89.83 17.84 29.55
Net income 1 -183.3 -454.4 -471.5 -53.27 -130.1 -17.03 -5.702
Net Debt -2,086 -1,771 - - - - -
Reference price 2 15.764 11.544 7.352 3.195 5.437 1.366 1.366
Nbr of stocks (in thousands) 480,713 481,877 482,496 482,519 1,273,311 1,273,311 -
Announcement Date 29/03/22 29/03/23 27/03/24 27/03/25 30/03/26 - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-104.61x - - -.--% 257M
23.74x4.56x15.93x1.2% 117B
18.49x2.39x9.15x2.72% 13.1B
-135x11x-693.24x-.--% 7.34B
21.6x10.23x16.57x1.98% 4.4B
19.08x5.57x10.32x3.21% 1.76B
85.02x12.18x43.31x0.06% 1.38B
Average -10.24x 7.65x -99.66x 1.31% 20.77B
Weighted average by Cap. 15.49x 4.94x -20.33x 1.31%

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. Equities
  3. 2160 Stock
  4. Valuation MicroPort CardioFlow Medtech Corporation