Valuation Adicon Holdings Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:31 09/12/2025 pm IST			5-day change	1st Jan Change
5.000 ^HKD	-2.91%		-6.89%	-44.57%

14/11	Adicon Unit to Acquire Crown Bioscience for Up to $204 Million; Shares Fall 8%	MT
13/11	Adicon Holdings Limited entered into a definitive agreement to acquire Crown Bioscience, Inc. from Crown Bioscience International.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Capitalization ¹	8,609	6,151	3,316	-	-
Change	-	-28.55%	-46.09%	-	-
Enterprise Value (EV) ¹	7,746	6,414	3,012	2,857	1,881
Change	-	-17.2%	-53.03%	-5.16%	-34.16%
P/E ratio	38.2x	121x	27.7x	17.7x	10.6x
PBR	5.04x	3.73x	1.92x	1.76x	1.56x
PEG	-0.6x	-1.6x	0x	0.3x	0.2x
Capitalization / Revenue	2.61x	2.11x	1.26x	1.08x	0.98x
EV / Revenue	2.35x	2.2x	1.15x	0.93x	0.56x
EV / EBITDA	11x	14.7x	8.1x	6.07x	3.13x
EV / EBIT	14.5x	24.7x	13.4x	9.86x	4.75x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	0.0244	0.0286	-
Rate of return	-	-	0.52%	0.61%	-
EPS ²	0.31	0.07	0.1689	0.2649	0.4435
Distribution rate	-	-	14.4%	10.8%	-
Net sales ¹	3,298	2,914	2,622	3,069	3,389
EBITDA ¹	701.9	435.7	371.8	471	600.7
EBIT ¹	534.4	259.6	224.9	289.7	395.9
Net income ¹	234.9	47.01	121.2	192	323.2
Net Debt ¹	-863.6	262.1	-304	-459.5	-1,435
Reference price ²	11.837	8.476	4.680	4.680	4.680
Nbr of stocks (in thousands)	7,27,355	7,25,743	7,08,535	-	-
Announcement Date	28/03/24	31/03/25	-	-	-

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.($)
ADICON HOLDINGS LIMITED	27.72x	1.15x	8.1x	0.52%	47Cr
NATERA, INC.	-99.56x	14.46x	-99.97x	-.--%	3.3TCr
SONIC HEALTHCARE LIMITED	18.53x	1.38x	7.69x	4.7%	753.82Cr
RADNET, INC.	-993.35x	-	-	-	587.55Cr
GENEDX HOLDINGS CORP.	-242.12x	-	-	-	461.9Cr
DR. LAL PATHLABS LIMITED	48.03x	8.55x	30.31x	0.9%	275.04Cr
GUANGZHOU KINGMED DIAGNOSTICS GROUP CO., LTD.	401.63x	1.72x	13.55x	0.21%	187Cr
NEOGENOMICS, INC.	-13.06x	2.42x	40.55x	-.--%	151.51Cr
FLEURY S.A.	13.36x	1.35x	5.24x	7.69%	145.25Cr
DIAN DIAGNOSTICS GROUP CO.,LTD.	86.84x	0.79x	8.33x	0.35%	131.21Cr
Average	-75.20x	3.98x	1.72x	1.8%	604.07Cr
Weighted average by Cap.	-150.50x	10.45x	-61.09x	1%