Valuation WuXi AppTec Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 05/03/2026			5-day change	1st Jan Change
92.45 ^CNY	+0.47%		-5.67%	+2.00%

04/03	JPMorgan Chase's long position in H-shares of Wuxi Apptec increases to 8.32% on Feb 26 from 7.14%, HKEX shows	RE
20/02	BlackRock's long position in H-shares of Wuxi Apptec decreases to 4.51% on Feb 16 from 5.22%, HKEX shows	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,26,828	3,47,115	2,36,612	2,15,748	1,58,201	2,75,636	2,75,636	-
Change	-	6.21%	-31.83%	-8.82%	-26.67%	74.23%	0%	-
Enterprise Value (EV) ¹	3,19,817	3,42,141	2,33,509	2,06,634	1,44,342	2,53,803	2,43,498	2,30,807
Change	-	6.98%	-31.75%	-11.51%	-30.15%	75.83%	-4.06%	-5.21%
P/E ratio	106x	68.5x	28.7x	22.5x	16.9x	16x	17.1x	15x
PBR	9.65x	9.11x	5.15x	3.92x	2.71x	3.83x	3.27x	2.77x
PEG	-	1.1x	0.5x	1.5x	27.38x	0.2x	-2.49x	1.1x
Capitalization / Revenue	19.8x	15.2x	6.01x	5.35x	4.03x	6.15x	5.35x	4.67x
EV / Revenue	19.3x	14.9x	5.93x	5.12x	3.68x	5.66x	4.73x	3.91x
EV / EBITDA	73.6x	46.8x	18.9x	14.6x	10.1x	12.1x	11.1x	9.18x
EV / EBIT	94.4x	56.7x	21.9x	17.4x	12.5x	13.6x	13x	10.8x
EV / FCF	336x	-146x	246x	26.2x	17.1x	14.2x	19.8x	14x
FCF Yield	0.3%	-0.69%	0.41%	3.82%	5.83%	7.06%	5.05%	7.14%
Dividend per Share ²	0.3025	0.5174	0.8927	0.9834	0.9817	1.729	1.566	1.751
Rate of return	0.27%	0.44%	1.1%	1.35%	1.78%	1.87%	1.69%	1.89%
EPS ²	1.058	1.73	2.82	3.24	3.26	5.795	5.398	6.155
Distribution rate	28.6%	29.9%	31.7%	30.4%	30.1%	29.8%	29%	28.5%
Net sales ¹	16,535	22,902	39,355	40,341	39,241	44,805	51,493	58,991
EBITDA ¹	4,348	7,308	12,370	14,194	14,349	20,971	21,976	25,151
EBIT ¹	3,389	6,038	10,652	11,872	11,580	18,643	18,716	21,373
Net income ¹	2,960	5,097	8,814	9,607	9,450	16,234	15,993	18,324
Net Debt ¹	-7,011	-4,974	-3,103	-9,115	-13,860	-21,833	-32,138	-44,829
Reference price ²	112.27	118.58	81.00	72.76	55.04	92.45	92.45	92.45
Nbr of stocks (in thousands)	29,30,032	29,55,700	29,60,507	29,68,761	28,87,993	29,63,757	29,63,757	-
Announcement Date	05/03/21	15/02/22	20/03/23	18/03/24	17/03/25	-	-	-

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.($)
WUXI APPTEC CO., LTD.	15.88x	5.65x	12.42x	1.88%	3.98TCr
ARGENX SE	43.4x	10.16x	36.67x	0.03%	4.57TCr
INSMED INCORPORATED	-55.61x	18.81x	-62.09x	-.--%	3.23TCr
BIONTECH SE	-26.13x	4.34x	-11.97x	-.--%	2.6TCr
WUXI BIOLOGICS (CAYMAN) INC.	27.19x	5.6x	15.55x	-.--%	1.87TCr
GENMAB A/S	22.88x	4.64x	16.33x	-.--%	1.72TCr
AKESO, INC.	-287.59x	22.61x	951.22x	-.--%	1.12TCr
SUMMIT THERAPEUTICS INC.	-12.82x	6087.18x	-17.4x	-.--%	1.19TCr
EXELIXIS, INC.	13.63x	3.79x	8.98x	-.--%	1.08TCr
SICHUAN KELUN-BIOTECH BIOPHARMACEUTICAL CO., LTD.	-140.09x	35.39x	-140.56x	-.--%	1.04TCr
Average	-39.93x	619.82x	80.92x	0.19%	2.24TCr
Weighted average by Cap.	-16.28x	333.98x	42.55x	0.34%