Valuation Beauty Farm Medical and Health Industry Inc.

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:39:12 05/06/2026 pm IST			5-day change	1st Jan Change
17.21 ^HKD	-1.71%		-11.88%	-36.73%

28/03	Beauty Farm Medical and Health Industry Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
27/03	Beauty Farm Medical's Profit, Revenue Rise in 2025	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,371	3,944	5,740	3,712	-	-
Change	-	66.31%	45.55%	-35.34%	-	-
Enterprise Value (EV) ¹	2,710	4,218	5,925	4,401	4,008	3,592
Change	-	55.64%	40.45%	-25.72%	-8.92%	-10.4%
P/E ratio	10.7x	16.9x	17.8x	8x	6.41x	5.45x
PBR	2.96x	4.18x	5.64x	2.49x	1.92x	1.45x
PEG	0.1x	3.18x	0.5x	0.2x	0.3x	0.3x
Capitalization / Revenue	1.11x	1.53x	1.91x	0.93x	0.83x	0.77x
EV / Revenue	1.26x	1.64x	1.97x	1.1x	0.9x	0.74x
EV / EBITDA	4.4x	5.99x	6.86x	4.73x	3.66x	2.78x
EV / EBIT	9.3x	13.1x	12.9x	7.12x	5.15x	3.83x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.43	0.52	0.63	0.9	1.15	-
Rate of return	4.28%	3.11%	2.58%	6.05%	7.73%	-
EPS ²	0.94	0.99	1.37	1.86	2.322	2.73
Distribution rate	45.7%	52.5%	46%	48.4%	49.5%	-
Net sales ¹	2,145	2,572	3,001	3,988	4,470	4,837
EBITDA ¹	616.2	704.4	864.3	930.2	1,096	1,292
EBIT ¹	291.3	321.8	459.5	618	778.2	937.8
Net income ¹	215.7	228.5	317.6	422.3	535.3	627.4
Net Debt ¹	338.8	274.4	184.6	689.2	296.6	-120.2
Reference price ²	10.06	16.73	24.44	14.88	14.88	14.88
Nbr of stocks (in thousands)	2,35,796	2,35,796	2,34,856	2,49,453	-	-
Announcement Date	26/03/24	26/03/25	27/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BEAUTY FARM MEDICAL AND HEALTH INDUSTRY INC.	8x	1.1x	4.73x	6.05%	55Cr
SIAM WELLNESS GROUP	17.98x	2.65x	7.39x	2.9%	12Cr
AB&COMPANY CO.,LTD.	12.77x	-	-	4.95%	11Cr
QB NET HOLDINGS CO.,LTD.	14.12x	-	-	3.17%	11Cr
Average	13.22x	1.88x	6.06x	4.27%	22.07Cr
Weighted average by Cap.	10.69x	1.38x	5.21x	5.14%