|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 45.01 CNY | -7.25% |
|
-14.80% | -24.57% |
Company Valuation: Tibet Duo Rui Pharmaceutical Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Market Cap 1 | 3,113 | 2,587 | 2,134 | 1,419 | 4,711 |
| Change | - | -16.89% | -17.53% | -33.5% | 232.05% |
| Enterprise Value (EV) 1 | 2,522 | 2,183 | 1,831 | 1,554 | 5,038 |
| Change | - | -13.47% | -16.12% | -15.15% | 224.3% |
| P/E | 37.1x | 124x | 111x | -22.7x | -46.3x |
| PBR | 3.93x | 3.44x | 2.76x | 2.1x | 8.2x |
| PEG | -1.2x | -1.6x | -14.43x | 0x | -0.7x |
| Capitalization / Revenue | 5.88x | 6.45x | 6.38x | 5.9x | 30.6x |
| EV / Revenue | 4.76x | 5.44x | 5.48x | 6.46x | 32.7x |
| EV / EBITDA | 33.2x | 133x | 105x | -25.4x | -74x |
| EV / EBIT | 40.4x | 1,204x | -2,455x | -17.7x | -43.1x |
| EV / FCF | 214x | -58.7x | -228x | -18.6x | -35.1x |
| FCF Yield | 0.47% | -1.7% | -0.44% | -5.39% | -2.85% |
| Dividend per Share 2 | 0.625 | - | 0.125 | - | - |
| Rate of return | 1.61% | - | 0.47% | - | - |
| EPS 2 | 1.05 | 0.26 | 0.24 | -0.79 | -1.29 |
| Distribution rate | 59.5% | - | 52.1% | - | - |
| Net sales 1 | 529.6 | 401 | 334.3 | 240.6 | 154.2 |
| EBITDA 1 | 76.06 | 16.37 | 17.37 | -61.1 | -68.07 |
| EBIT 1 | 62.38 | 1.812 | -0.7458 | -87.81 | -116.9 |
| Net income 1 | 68.51 | 20.5 | 18.85 | -62.67 | -102.2 |
| Net Debt 1 | -590.5 | -404.5 | -302.7 | 134.7 | 326.7 |
| Reference price 2 | 38.91 | 32.34 | 26.67 | 17.97 | 59.67 |
| Nbr of stocks (in thousands) | 80,000 | 80,000 | 80,000 | 78,956 | 78,956 |
| Announcement Date | 24/03/22 | 24/04/23 | 17/04/24 | 17/04/25 | 28/04/26 |
1CNY in Million2CNY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 53Cr | |
| 34.3x | 12.25x | 25.74x | 0.59% | 1,03000Cr | |
| 27.42x | 6.27x | 17.37x | 2.1% | 62TCr | |
| 32.4x | 7.6x | 15.6x | 2.67% | 45TCr | |
| 19.58x | 4.68x | 11.59x | 2.83% | 35TCr | |
| 22.31x | 5.76x | 14.38x | 2.78% | 30TCr | |
| 21.88x | 4.51x | 12.77x | 1.94% | 27TCr | |
| 14.62x | 5.41x | 11.16x | 3.43% | 23TCr | |
| 25.46x | 6.65x | 11.72x | 2.6% | 21TCr | |
| -47.31x | 5.67x | 31.32x | 2.51% | 16TCr | |
| Average | 16.74x | 6.53x | 16.85x | 2.38% | 36.13TCr | |
| Weighted average by Cap. | 24.14x | 7.76x | 18.30x | 1.99% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 301075 Stock
- Valuation Tibet Duo Rui Pharmaceutical Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
