Company Valuation: Shanghai Runda Medical Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 6,479 7,772 5,859 11,923 9,540 9,025
Change - 19.95% -24.61% 103.5% -19.99% -5.4%
Enterprise Value (EV) 1 9,989 12,421 11,591 17,548 15,297 14,652
Change - 24.35% -6.68% 51.39% -12.83% -4.22%
P/E ratio 19.6x 21x 14.4x 43.3x 177x -16.4x
PBR 2.02x 2.24x 1.51x 2.84x 2.21x 2.38x
PEG - 1.7x 1.54x -1.3x -2.2x 0x
Capitalization / Revenue 0.92x 0.88x 0.56x 1.3x 1.15x 1.29x
EV / Revenue 1.41x 1.4x 1.1x 1.92x 1.84x 2.09x
EV / EBITDA 9.73x 10.1x 9.11x 17.1x 17.5x 28.6x
EV / EBIT 13.6x 13.1x 11.8x 24.2x 27.5x 71.6x
EV / FCF -9.56x -21.9x -11.4x 77.7x 60.5x 17.7x
FCF Yield -10.5% -4.57% -8.78% 1.29% 1.65% 5.66%
Dividend per Share 2 0.114 - 0.15 0.1 0.03 -
Rate of return 1.02% - 1.48% 0.49% 0.19% -
EPS 2 0.57 0.64 0.7 0.47 0.09 -0.91
Distribution rate 20% - 21.4% 21.3% 33.3% -
Net sales 1 7,069 8,860 10,494 9,147 8,312 6,999
EBITDA 1 1,026 1,227 1,272 1,024 872.9 513
EBIT 1 735 949.2 978.5 723.9 556.1 204.6
Net income 1 330 380.2 417.7 273.3 55.28 -548.4
Net Debt 1 3,510 4,649 5,732 5,625 5,757 5,627
Reference price 2 11.18 13.41 10.11 20.35 15.93 14.95
Nbr of stocks (in thousands) 5,79,534 5,79,538 5,79,543 5,85,914 5,98,876 6,03,676
Announcement Date 26/04/21 26/04/22 25/04/23 26/04/24 25/04/25 28/04/26
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 123.75Cr
-32.4x10.07x-71.46x-.--% 1.27TCr
16.37x1.89x7.61x1.57% 987.12Cr
23.55x4x10.31x - 604.63Cr
20.41x7.02x15.82x2.83% 548Cr
187.25x4.06x25.58x-.--% 456.5Cr
18.71x3.26x10.17x2.06% 394.26Cr
17.12x - - 3.74% 286.62Cr
-26.34x3.59x-26.68x-.--% 274.23Cr
Average 28.08x 4.84x -4.09x 1.46% 549.34Cr
Weighted average by Cap. 18.88x 5.52x -13.21x 1.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 603108 Stock
  4. Valuation Shanghai Runda Medical Technology Co., Ltd.