Valuation CSPC Pharmaceutical Group Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 01:38:13 07/08/2026 pm IST			5-day change	1st Jan Change
8.690 ^HKD	+2.24%		+1.28%	+3.08%

05/08	CSPC Pharma Gets $10 Million Milestone Payment from AstraZeneca Under Research Deal	MT
05/08	CSPC Pharma, AstraZeneca Form JV to Build Biologics Manufacturing Facility in China	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,00,932	97,707	86,022	55,169	96,380	99,353	-	-
Change	-	-3.19%	-11.96%	-35.87%	74.7%	3.08%	-	-
Enterprise Value (EV) ¹	89,633	86,241	72,284	46,931	86,710	88,638	85,515	81,933
Change	-	-3.79%	-16.18%	-35.07%	84.76%	2.22%	-3.52%	-4.19%
P/E	14.7x	14.1x	13.5x	12.1x	21.8x	12.1x	14.1x	12.9x
PBR	3.17x	2.86x	2.39x	1.62x	2.56x	2.31x	2.11x	1.92x
PEG	-	14.13x	-1.73x	-0.5x	-9.88x	0.1x	-1x	1.46x
Capitalization / Revenue	2.94x	2.77x	2.52x	1.78x	3.26x	2.78x	2.82x	2.65x
EV / Revenue	2.61x	2.44x	2.12x	1.51x	2.94x	2.48x	2.43x	2.18x
EV / EBITDA	9.5x	9.43x	8.39x	6.22x	12.1x	6.93x	8.61x	7.78x
EV / EBIT	10.7x	10.8x	9.77x	7.68x	15.6x	9.6x	11.1x	10x
EV / FCF	23.7x	14.1x	26.2x	17.5x	19.5x	12x	12.3x	8.74x
FCF Yield	4.22%	7.11%	3.82%	5.71%	5.12%	8.31%	8.16%	11.4%
Dividend per Share ²	0.18	0.21	0.28	0.26	0.29	0.3699	0.3697	0.3847
Rate of return	2.13%	2.56%	3.86%	5.44%	3.44%	4.26%	4.25%	4.43%
EPS ²	0.5773	0.5831	0.5376	0.3946	0.3859	0.7189	0.6181	0.6728
Distribution rate	31.2%	36%	52.1%	65.9%	75.2%	51.5%	59.8%	57.2%
Net sales ¹	34,309	35,292	34,175	31,046	29,533	35,696	35,175	37,540
EBITDA ¹	9,431	9,148	8,615	7,547	7,168	12,782	9,929	10,529
EBIT ¹	8,366	7,952	7,400	6,113	5,564	9,230	7,705	8,187
Net income ¹	6,901	6,949	6,382	4,632	4,409	7,935	6,932	7,548
Net Debt ¹	-11,298	-11,467	-13,738	-8,238	-9,670	-10,715	-13,838	-17,420
Reference price ²	8.470	8.200	7.260	4.780	8.430	8.690	8.690	8.690
Nbr of stocks (in thousands)	1,19,16,370	1,19,15,520	1,18,48,756	1,15,41,665	1,14,33,025	1,14,33,025	-	-
Announcement Date	22/03/22	22/03/23	20/03/24	28/03/25	25/03/26	-	-	-

¹HKD in Million²HKD

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.($)
CSPC PHARMACEUTICAL GROUP LIMITED	12.09x	2.48x	6.93x	4.26%	1.27TCr
ELI LILLY AND COMPANY	33.6x	12.3x	24.81x	0.58%	1,05700Cr
JOHNSON & JOHNSON	28.84x	-	-	2.07%	62TCr
ABBVIE INC.	32.43x	7.35x	15.3x	2.81%	43TCr
ROCHE HOLDING AG	20.47x	4.85x	12.02x	2.72%	36TCr
NOVARTIS AG	22.14x	5.72x	14.28x	2.8%	30TCr
ASTRAZENECA PLC	20.58x	4.25x	12.07x	2.07%	25TCr
AMGEN INC.	25.76x	6.78x	12.06x	2.45%	22TCr
NOVO NORDISK A/S	13.84x	4.97x	10.44x	3.68%	21TCr
GILEAD SCIENCES, INC.	-41.37x	5.93x	33.46x	2.47%	17TCr
Average	16.84x	6.07x	15.71x	2.59%	36.33TCr
Weighted average by Cap.	24.41x	8.07x	18.26x	1.99%