Valuation Sinopharm Group Co. Ltd.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 01:38:41 13/07/2026 pm IST			5-day change	1st Jan Change
16.85 ^HKD	+0.72%		+0.66%	-13.32%

18/06	Sinopharm Group Co. Ltd. Approves Ordinary Final Dividend for the Year Ended 31 December 2025, Payable on 18 August 2026	CI
27/04	Earnings Season, Tehran Proposal Lift Asian Stock Markets	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,118	54,767	57,928	62,462	54,516	45,152	-	-
Change	-	27.02%	5.77%	7.83%	-12.72%	-17.18%	-	-
Enterprise Value (EV) ¹	63,159	64,293	71,271	79,515	72,686	55,264	47,618	11,855
Change	-	1.8%	10.85%	11.57%	-8.59%	-23.97%	-13.84%	-75.1%
P/E	5.55x	6.43x	6.4x	8.86x	7.63x	5.89x	5.4x	4.92x
PBR	0.7x	0.8x	0.78x	0.79x	0.65x	0.5x	0.46x	0.43x
PEG	-	0.67x	1.03x	-0.4x	5.75x	0.82x	0.6x	0.49x
Capitalization / Revenue	0.08x	0.1x	0.1x	0.11x	0.09x	0.08x	0.07x	0.07x
EV / Revenue	0.12x	0.12x	0.12x	0.14x	0.13x	0.09x	0.08x	0.02x
EV / EBITDA	2.67x	2.6x	2.89x	3.22x	3.66x	2.54x	2.19x	0.51x
EV / EBIT	3.2x	3.12x	3.53x	3.56x	4.12x	3.24x	2.64x	0.62x
EV / FCF	9.72x	3.48x	4.85x	8.75x	5.95x	2.85x	3.57x	0.73x
FCF Yield	10.3%	28.7%	20.6%	11.4%	16.8%	35.1%	28%	137%
Dividend per Share ²	0.75	0.82	0.87	0.68	0.69	0.7265	0.7914	0.8331
Rate of return	5.43%	4.67%	4.69%	3.4%	3.95%	5.02%	5.47%	5.76%
EPS ²	2.49	2.73	2.9	2.26	2.29	2.455	2.677	2.943
Distribution rate	30.1%	30%	30%	30.1%	30.1%	29.6%	29.6%	28.3%
Net sales ¹	5,21,051	5,52,148	5,96,570	5,84,508	5,75,168	5,91,004	6,19,293	6,50,293
EBITDA ¹	23,634	24,769	24,639	24,680	19,880	21,773	21,708	23,103
EBIT ¹	19,712	20,604	20,209	22,362	17,653	17,069	18,040	19,210
Net income ¹	7,759	8,526	9,054	7,050	7,155	7,616	8,281	9,008
Net Debt ¹	20,041	9,526	13,343	17,053	18,171	10,112	2,466	-33,298
Reference price ²	13.82	17.55	18.56	20.02	17.47	14.47	14.47	14.47
Nbr of stocks (in thousands)	31,20,656	31,20,656	31,20,656	31,20,656	31,20,656	31,20,656	-	-
Announcement Date	20/03/22	26/03/23	24/03/24	23/03/25	22/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SINOPHARM GROUP CO. LTD.	5.89x	0.09x	2.54x	5.02%	665.93Cr
MCKESSON CORPORATION	19.05x	0.23x	13.2x	0.41%	9.44TCr
CARDINAL HEALTH, INC.	30.31x	0.24x	15.18x	0.88%	5.52TCr
SIGMA HEALTHCARE LIMITED	44.2x	3.12x	28.97x	1.4%	2.26TCr
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	11.19x	0.2x	4.76x	2.68%	801.29Cr
HUADONG MEDICINE CO., LTD	13.09x	1.01x	8.1x	2.58%	759.91Cr
H. LUNDBECK A/S	9.31x	1.74x	5.56x	3.53%	625.25Cr
GALENICA AG	24.37x	1.2x	14.76x	2.93%	535.73Cr
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	10.72x	0.12x	4.44x	4.17%	368.44Cr
MEDIPAL HOLDINGS CORPORATION	13.27x	-	-	2.58%	334.06Cr
Average	18.14x	0.88x	10.84x	2.62%	2.13TCr
Weighted average by Cap.	23.33x	0.63x	14.23x	1.2%