Valuation Beauty Farm Medical and Health Industry Inc.

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:25 16/01/2026 pm IST			5-day change	1st Jan Change
26.50 ^HKD	+2.55%		+0.08%	-2.57%

30/12	Beauty Farm Medical & Health Industry says Beijing Palaispa subscribes wealth management product	RE
03/12	GF Securities Starts Beauty Farm Medical and Health Industry to Buy with HK$36.19 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Capitalization ¹	2,371	3,944	5,932	5,932	-
Change	-	66.31%	50.41%	0%	-
Enterprise Value (EV) ¹	2,710	4,218	6,054	5,899	5,722
Change	-	55.64%	43.51%	-2.56%	-3.01%
P/E ratio	10.7x	16.9x	18x	14.9x	12.7x
PBR	2.96x	4.18x	5.01x	3.84x	3.11x
PEG	0.1x	3.18x	0.5x	0.7x	0.7x
Capitalization / Revenue	1.11x	1.53x	1.97x	1.68x	1.5x
EV / Revenue	1.26x	1.64x	2.01x	1.67x	1.45x
EV / EBITDA	4.4x	5.99x	8.46x	7.27x	6.26x
EV / EBIT	9.3x	13.1x	14.8x	12.1x	10.3x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	0.43	0.52	0.64	0.75	-
Rate of return	4.28%	3.11%	2.7%	3.17%	-
EPS ²	0.94	0.99	1.315	1.587	1.864
Distribution rate	45.7%	52.5%	48.7%	47.3%	-
Net sales ¹	2,145	2,572	3,018	3,536	3,945
EBITDA ¹	616.2	704.4	715.8	811.9	914.1
EBIT ¹	291.3	321.8	410	488.4	555.7
Net income ¹	215.7	228.5	308.9	372.1	437.2
Net Debt ¹	338.8	274.4	121.5	-33.44	-210.8
Reference price ²	10.06	16.73	23.68	23.68	23.68
Nbr of stocks (in thousands)	2,35,796	2,35,796	2,50,575	2,50,575	-
Announcement Date	26/03/24	26/03/25	-	-	-

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.($)
BEAUTY FARM MEDICAL AND HEALTH INDUSTRY INC.	17.55x	1.96x	8.25x	2.77%	85Cr
EUROPEAN WAX CENTER, INC.	21.7x	2.33x	6.64x	-.--%	18Cr
QB NET HOLDINGS CO.,LTD.	14x	-	-	2.81%	12Cr
SIAM WELLNESS GROUP	19.8x	2.69x	7.81x	1.97%	12Cr
AB&COMPANY CO.,LTD.	16.54x	-	-	4.92%	11Cr
Average	17.92x	2.32x	7.57x	2.49%	27.51Cr
Weighted average by Cap.	17.90x	2.09x	7.96x	2.52%