Valuation Shanghai Sanyou Medical Co., Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 17/07/2025			5-day change	1st Jan Change
17.32 ^CNY	-1.36%		+4.86%	-1.92%

06-20	One of Sanyou Medical's Actual Controllers Offloads Part of Stake	MT
05-09	Sanyou Medical Ties Up With CGBio to Set Up Biotech Joint Venture	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	7,959	6,339	6,268	4,845	5,265	5,872	-	-
Change	-	-20.36%	-1.12%	-22.7%	8.67%	11.54%	-	-
Enterprise Value (EV)	7,959	6,339	6,268	4,845	5,265	5,872	5,872	5,872
Change	-	-20.36%	-1.12%	-22.7%	8.67%	11.54%	0%	0%
P/E ratio	61.5x	33.9x	32.6x	52.7x	424x	50.7x	28.1x	27.5x
PBR	5.19x	3.76x	3.41x	2.54x	2.76x	2.63x	2.37x	2.38x
PEG	-	0.8x	11.86x	-1x	-4.9x	0x	0.3x	13.57x
Capitalization / Revenue	20.4x	10.7x	9.66x	10.5x	11.6x	9.64x	7.09x	5.91x
EV / Revenue	0x	0x	0x	0x	0x	9.64x	7.09x	5.91x
EV / EBITDA	0x	0x	0x	0x	0x	19.7x	14.5x	-
EV / EBIT	0x	0x	0x	0x	0x	40.2x	22.5x	20.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1198	0.1253	-	-	-	-	-	-
Rate of return	0.45%	0.59%	-	-	-	-	-	-
EPS ²	0.4339	0.6267	0.6439	0.3083	0.0417	0.3417	0.6167	0.6292
Distribution rate	27.6%	20%	-	-	-	-	-	-
Net sales ¹	390.4	593.4	648.9	460.7	452.6	609	828.3	994
EBITDA ¹	149.8	229.9	259.7	170.6	83.35	298.2	404.2	-
EBIT ¹	130.4	202.9	228.8	117.3	14.75	146	261	288.5
Net income ¹	118.8	186.4	191.9	129.9	11.3	109	190.3	199.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	26.69	21.26	21.02	16.25	17.66	17.32	17.32	17.32
Nbr of stocks (in thousands)	298,144	298,144	298,144	298,144	298,144	333,462	-	-
Announcement Date	02/02/21	21/02/22	21/02/23	23/02/24	27/02/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SHANGHAI SANYOU MEDICAL CO., LTD	50.69x	-	-	-	805M
STRYKER CORPORATION	37.02x	6.38x	22.75x	0.87%	149B
SMITH & NEPHEW PLC	20.33x	2.53x	9.75x	2.68%	13.14B
IMEIK TECHNOLOGY DEVELOPMENT CO.,LTD.	25.41x	15.42x	21.47x	2.09%	7.4B
GLAUKOS CORPORATION	-82.77x	11.25x	-135.76x	-.--%	5.65B
INSPIRE MEDICAL SYSTEMS, INC.	56.63x	3.54x	16.71x	-.--%	3.77B
DOUBLE MEDICAL TECHNOLOGY INC.	33.65x	-	-	-	2.36B
BEIJING BALANCE MEDICAL TECHNOLOGY CO.,LTD.	64.36x	-	-	-	1.97B
ENOVIS CORPORATION	-21.89x	1.31x	7.55x	-.--%	1.76B
Average	20.38x	6.74x	-9.59x	0.94%	20.61B
Weighted average by Cap.	31.87x	6.52x	16.51x	1%