Valuation Shandong Linuo Pharmaceutical Packaging Co., Ltd.
Stocks
301188
CNE100004YW1
Non-Paper Containers & Packaging
|
End-of-day quote
Shenzhen S.E.
26/10/2026
|
5-day change | 1st Jan Change | ||
| 25.66 CNY | -2.84% |
|
-1.95% | +45.80% |
Company Valuation: Shandong Linuo Pharmaceutical Packaging Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,717 | 3,165 | 4,158 | 3,438 | 4,095 | 6,658 | - | - |
| Change | - | -44.63% | 31.35% | -17.3% | 19.08% | 62.6% | - | - |
| Enterprise Value (EV) | 5,717 | 3,165 | 4,158 | 3,438 | 4,095 | 6,658 | 6,658 | 6,658 |
| Change | - | -44.63% | 31.35% | -17.3% | 19.08% | 62.6% | 0% | 0% |
| P/E | 35.1x | 27.2x | 59.6x | 51.8x | 104x | 65.8x | 50.3x | 36.1x |
| PBR | 4.2x | 2.21x | 2.87x | 2.42x | - | - | - | - |
| PEG | - | -1x | -1.5x | -15.54x | -2.5x | 1x | 1.6x | 0.9x |
| Capitalization / Revenue | 6.43x | 3.85x | 4.39x | 3.18x | 4.17x | 6.11x | 5.38x | 4.7x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 6.11x | 5.38x | 4.7x |
| EV / EBITDA | 0x | 0x | 0x | 0x | - | 27.7x | 21.3x | 16.3x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 56.4x | 42.1x | 29.7x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.7 | 0.5 | 0.3 | 0.29 | 0.17 | 0.39 | 0.51 | 0.71 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 888.9 | 822 | 947.4 | 1,081 | 981.5 | 1,090 | 1,238 | 1,417 |
| EBITDA 1 | 199.5 | 196.4 | 159.5 | 199.1 | - | 240 | 313 | 409 |
| EBIT 1 | 140.5 | 127 | 72.89 | 72.11 | 50.62 | 118 | 158 | 224 |
| Net income 1 | 124.8 | 116.7 | 65.92 | 66.07 | 39.66 | 103 | 137 | 190 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 24.60 | 13.62 | 17.89 | 15.02 | 17.60 | 25.66 | 25.66 | 25.66 |
| Nbr of stocks (in thousands) | 232,410 | 232,410 | 232,410 | 228,926 | 232,645 | 259,454 | - | - |
| Announcement Date | 18/02/22 | 26/04/23 | 28/04/24 | 24/04/25 | 22/04/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 65.79x | - | - | - | 998M | |
| 15.42x | 1.42x | 8.71x | 5.63% | 21.34B | |
| 20.38x | 3.19x | 8.99x | 3% | 20.05B | |
| 18.47x | 1.52x | 10.47x | 1.24% | 17.06B | |
| 19.28x | 1.85x | 11.33x | 2.16% | 13.9B | |
| 15.91x | 1.25x | 8.3x | 1.2% | 12.46B | |
| 18.94x | 2.25x | 10.66x | 1.48% | 11.88B | |
| 27.44x | 1.07x | 8.02x | 2.88% | 8.59B | |
| 23.91x | 2.24x | 10.8x | 1.53% | 8.08B | |
| Average | 25.06x | 1.85x | 9.66x | 2.39% | 12.71B | |
| Weighted average by Cap. | 19.58x | 1.90x | 9.60x | 2.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 301188 Stock
- Valuation Shandong Linuo Pharmaceutical Packaging Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
