Company Valuation: Origin Agritech Limited

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 306.5 296.3 355.7 151.6 134.8 67.59
Change - -3.32% 20.03% -57.39% -11.07% -49.86%
Enterprise Value (EV) 1 424.9 421.7 477.3 128.1 162.5 96.68
Change - -0.75% 13.17% -73.16% 26.89% -40.52%
P/E -3.77x -3.24x -56.5x 2.86x 6.66x -1.21x
PBR -4.47x -2.13x -2.76x -2.66x -4.47x -4.4x
PEG - 0.83x 0.6x -0x -0.1x 0x
Capitalization / Revenue 5.84x 6.38x 6.76x 1.62x 1.19x 0.74x
EV / Revenue 8.09x 9.08x 9.08x 1.37x 1.43x 1.06x
EV / EBITDA -8.04x -7.06x -53.1x -14.6x -4.84x -1.91x
EV / EBIT -6.69x -6.2x -37x -10x -4.47x -1.8x
EV / FCF 34.2x -7.09x -20.7x 1.45x -1.05x -4.12x
FCF Yield 2.92% -14.1% -4.82% 69% -95.2% -24.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -16.95 -16.29 -1.09 8.43 3.2 -7.12
Distribution rate - - - - - -
Net sales 1 52.51 46.42 52.58 93.31 113.4 91.29
EBITDA 1 -52.88 -59.76 -8.995 -8.756 -33.56 -50.6
EBIT 1 -63.49 -68.04 -12.9 -12.79 -36.32 -53.8
Net income 1 -85.26 -91.53 -6.265 55.33 20.71 -53.33
Net Debt 1 118.4 125.4 121.6 -23.47 27.75 29.09
Reference price 2 63.834 52.715 61.610 24.152 21.324 8.614
Nbr of stocks (in thousands) 4,802 5,621 5,773 6,276 6,321 7,846
Announcement Date 16/02/21 04/02/22 14/02/23 15/02/24 10/02/25 30/01/26
1CNY in Million2CNY
Estimates

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SEED Stock
  4. Valuation Origin Agritech Limited