Company Valuation: Cutia Therapeutics

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 3,030 2,120 1,482 609.6 - -
Change - -30.05% -30.06% -58.88% - -
Enterprise Value (EV) 1 2,471 2,055 1,469 678.3 609.6 447.9
Change - -16.83% -28.53% -53.81% -10.13% -26.52%
P/E -1.04x -4.72x -3.96x -3.66x 12.9x 1.62x
PBR 2.25x 2.17x 1.52x 1.32x 1.2x 0.87x
PEG -0x 0.1x 0.1x 0.1x -0x 0x
Capitalization / Revenue 22x 7.58x 4.41x 0.94x 0.52x 0.35x
EV / Revenue 18x 7.35x 4.37x 1.05x 0.52x 0.26x
EV / EBITDA -4.96x -4.89x -5.69x -5.71x 7.47x 1.01x
EV / EBIT -4.58x -4.46x -4.89x -4.73x 11.5x 1.84x
EV / FCF -5.65x -4.38x -4.87x -2.21x -21.6x 7.27x
FCF Yield -17.7% -22.8% -20.5% -45.2% -4.63% 13.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -9.6 -1.41 -1.03 -0.4581 0.1304 1.038
Distribution rate - - - - - -
Net sales 1 137.6 279.6 336.2 645.9 1,180 1,738
EBITDA 1 -498 -419.9 -257.9 -118.8 81.56 444.6
EBIT 1 -538.9 -461.1 -300.1 -143.3 52.79 244.1
Net income 1 -1,964 -433.8 -340.2 -145.7 44.25 330.6
Net Debt 1 -559.6 -64.73 -13.8 68.7 - -161.7
Reference price 2 9.967 6.653 4.080 1.678 1.678 1.678
Nbr of stocks (in thousands) 3,04,024 3,18,588 3,63,368 3,63,368 - -
Announcement Date 27/03/24 24/03/25 24/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-3.66x1.05x-5.71x - 9.06Cr
33.44x12.14x24.6x0.59% 1,04700Cr
29.82x - - 2% 65TCr
32.61x7.57x15.74x2.68% 45TCr
19.99x4.75x11.76x2.79% 35TCr
21.76x5.62x13.93x2.85% 29TCr
20.88x4.29x12.24x2.06% 25TCr
27.35x7.07x12.56x2.33% 23TCr
13.25x4.77x9.95x3.83% 20TCr
-44.51x6.43x25.11x2.26% 18TCr
Average 15.09x 5.96x 13.35x 2.38% 36.59TCr
Weighted average by Cap. 24.24x 8.07x 17.81x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 2487 Stock
  4. Valuation Cutia Therapeutics