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 2,621 2,621 -
Change - -26.6% -36.22% -56.54% 70.04% 0% -
Enterprise Value (EV) 5,492 3,792 3,548 1,542 2,621 2,621 2,621
Change - -30.96% -6.44% -56.54% 70.04% 0% 0%
P/E ratio -39.4x -12.2x -7.35x -31.9x -19.7x -154x -460x
PBR 2.37x 2.02x 1.52x 0.7x - - -
PEG 0.6x -0x -1.4x 0.4x -0x 2.6x 6.9x
Capitalization / Revenue 37.7x 22.2x 10.6x 4.26x 17.6x 8.73x 8.05x
EV / Revenue 0x 0x 0x 0x 5.4x 8.73x 8.05x
EV / EBITDA -0x -0x -0x 0x 127x 64.9x 48.2x
EV / EBIT -0x -0x -0x -0x -74x 147x 88.7x
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 2.059 2.059 2.059
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.($)
-63.27x - - -.--% 385M
22.4x4.33x15.11x1.26% 109B
17.61x2.33x8.93x2.78% 12.72B
-151.73x12.1x-600.8x-.--% 7.84B
26.36x12.54x21.5x1.52% 5.23B
17.56x5.45x10.66x3.38% 1.81B
224.12x1.17x6.36x-.--% 1.53B
Average 13.29x 6.32x -89.71x 1.28% 19.83B
Weighted average by Cap. 14.20x 4.87x -20.24x 1.35%

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