Company Valuation: CStone Pharmaceuticals

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,845 4,882 2,628 2,759 6,980 7,331 - -
Change - -37.77% -46.18% 4.99% 153.01% 5.03% - -
Enterprise Value (EV) 1 7,249 4,551 1,950 2,404 6,404 6,353 3,308 3,159
Change - -37.22% -57.15% 23.28% 166.37% -0.79% -47.93% -4.51%
P/E - -5.32x -7.11x -30.9x -15.3x -15.9x 7.71x -92x
PBR 6.63x 10.9x 5.7x - 10.7x - - -
PEG - - 0.1x 0.4x -0x 2.46x -0x 1x
Capitalization / Revenue 32.2x 10.1x 5.67x 6.78x 25.9x 17.3x 4.26x 7.67x
EV / Revenue 29.7x 9.45x 4.2x 5.9x 23.8x 15x 1.92x 3.3x
EV / EBITDA -3.99x -5.1x -3.33x -25.9x -16.5x -15.7x 1.71x 14.9x
EV / EBIT -3.96x -4.99x -3.22x -22.7x -14.8x -16.7x 3x -40.2x
EV / FCF -4.57x -7.43x - - -19.5x -20.2x -16.7x -25.7x
FCF Yield -21.9% -13.5% - - -5.12% -4.94% -5.99% -3.89%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.77 -0.29 -0.07 -0.31 -0.29 0.5967 -0.05
Distribution rate - - - - - - - -
Net sales 1 243.7 481.4 463.8 407.2 269.6 423.2 1,722 956.2
EBITDA 1 -1,818 -892.9 -585.4 -92.72 -388.6 -405.2 1,937 212.3
EBIT 1 -1,829 -912.1 -605.6 -106.1 -432.6 -381 1,102 -78.51
Net income 1 -1,920 -902.7 -367.2 -91.21 -437 -383.5 680.5 -48.57
Net Debt 1 -596.2 -331.1 -677.7 -354.7 -576.3 -977.7 -4,023 -4,172
Reference price 2 6.737 4.096 2.061 2.161 4.736 4.599 4.599 4.599
Nbr of stocks (in thousands) 11,64,452 11,92,099 12,75,317 12,76,503 14,73,942 15,94,112 - -
Announcement Date 08/06/22 26/04/23 23/04/24 27/03/25 26/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.94x4.15x9.74x0.5% 7.73TCr
20.38x4.36x13.55x2.41% 5.96TCr
-17.37x25.93x-16.84x-.--% 5.81TCr
34.33x11.68x22.39x-.--% 4.76TCr
20.59x4.55x12.98x0.71% 4.53TCr
35.23x3.53x13.23x-.--% 3.19TCr
55.67x3.54x27.46x-.--% 2.53TCr
61.85x6.58x39.07x-.--% 2.09TCr
23.03x4.95x12.88x-.--% 1.56TCr
Average 27.96x 7.70x 14.94x 0.4% 4.24TCr
Weighted average by Cap. 21.86x 8.56x 11.45x 0.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 2616 Stock
  4. CSPHF Stock
  5. Valuation CStone Pharmaceuticals
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!