Valuation Shanghai Sanyou Medical Co., Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 12/01/2026			5-day change	1st Jan Change
19.28 ^CNY	+1.69%		+6.99%	+6.99%

27/10/25	Shanghai Sanyou Medical Co., Ltd Reports Earnings Results for the Nine Months Ended September 30, 2025	CI
26/09/25	Caitong Fund Management Co., Ltd., GF Securities Co., Ltd., Guotai Asset Management Company Limited, Taikang Asset Management Co., Ltd., Shanghai Hongshang Asset Management Center (Limited Partnership) and Guotai Haitong Securities Co., Ltd. acquired 2% stake in Shanghai Sanyou Medical Co., Ltd from QM5 Limited.	CI

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	6,429	6,429	-
Change	-	-20.36%	-1.12%	-22.7%	8.67%	22.12%	0%	-
Enterprise Value (EV)	7,959	6,339	6,268	4,845	5,265	6,429	6,429	6,429
Change	-	-20.36%	-1.12%	-22.7%	8.67%	22.12%	0%	0%
P/E ratio	61.5x	33.9x	32.6x	52.7x	424x	77.1x	50.7x	40.2x
PBR	5.19x	3.76x	3.41x	2.54x	2.76x	2.93x	2.81x	2.64x
PEG	-	0.8x	11.86x	-1x	-4.9x	0x	1x	1.5x
Capitalization / Revenue	20.4x	10.7x	9.66x	10.5x	11.6x	11.8x	9.4x	7.81x
EV / Revenue	0x	0x	0x	0x	0x	11.8x	9.4x	7.81x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	69.9x	43.7x	33.5x
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	0.25	0.38	0.48
Distribution rate	27.6%	20%	-	-	-	-	-	-
Net sales ¹	390.4	593.4	648.9	460.7	452.6	545	684	823
EBITDA	149.8	229.9	259.7	170.6	83.35	-	-	-
EBIT ¹	130.4	202.9	228.8	117.3	14.75	92	147	192
Net income ¹	118.8	186.4	191.9	129.9	11.3	83	126	159
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	26.69	21.26	21.02	16.25	17.66	19.28	19.28	19.28
Nbr of stocks (in thousands)	298,144	298,144	298,144	298,144	298,144	333,462	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	75.84x	-	-	-	906M
STRYKER CORPORATION	37.18x	6.1x	21.79x	0.92%	141B
SMITH & NEPHEW PLC	21.72x	2.78x	10.52x	2.43%	14.33B
GLAUKOS CORPORATION	-92.84x	12.66x	-363.8x	-.--%	6.48B
IMEIK TECHNOLOGY DEVELOPMENT CO.,LTD.	29.93x	16.89x	25.13x	2.19%	6.48B
DOUBLE MEDICAL TECHNOLOGY INC.	41.28x	-	-	-	2.98B
INSPIRE MEDICAL SYSTEMS, INC.	96.04x	2.85x	14.57x	-.--%	2.86B
BEIJING BALANCE MEDICAL TECHNOLOGY CO.,LTD.	82.36x	-	-	-	2.21B
ENOVIS CORPORATION	-2.55x	1.31x	7.4x	-.--%	1.7B
Average	32.11x	7.10x	-47.40x	0.92%	19.83B
Weighted average by Cap.	32.34x	6.37x	6.22x	1.04%