|
Market Closed -
Boerse Muenchen
02:13:49 12/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 21.00 EUR | 0.00% |
|
-7.08% | +40.94% |
Company Valuation: Zai Lab Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,059 | 2,946 | 2,688 | 2,853 | 1,962 | 2,710 | - | - |
| Change | - | -51.37% | -8.77% | 6.15% | -31.23% | 38.14% | - | - |
| Enterprise Value (EV) 1 | 4,650 | 1,938 | 1,897 | 2,095 | 1,397 | 2,252 | 2,329 | 2,473 |
| Change | - | -58.33% | -2.13% | 10.47% | -33.34% | 61.28% | 3.41% | 6.19% |
| P/E | -8.29x | -6.63x | -7.9x | -10.1x | -11x | -10.9x | -10.9x | -16.4x |
| PBR | 4.35x | - | 3.34x | 3.36x | 2.73x | 5.27x | 6.92x | 6.39x |
| PEG | - | 0.2x | 0.3x | 0.4x | 0.3x | -0.3x | -54.12x | 0.5x |
| Capitalization / Revenue | 42x | 13.7x | 10.1x | 7.15x | 4.26x | 6.21x | 4.91x | 3.74x |
| EV / Revenue | 32.2x | 9.01x | 7.11x | 5.25x | 3.04x | 5.16x | 4.22x | 3.42x |
| EV / EBITDA | -6.7x | -4.89x | -5.3x | -7.75x | -6.51x | -7.98x | -10.2x | -19.6x |
| EV / EBIT | -6.64x | -4.79x | -5.17x | -7.43x | -6.09x | -7.91x | -10.1x | -15.8x |
| EV / FCF | -8.19x | -4.94x | -9.23x | -9.5x | -8.5x | -12.4x | -13.1x | -21x |
| FCF Yield | -12.2% | -20.2% | -10.8% | -10.5% | -11.8% | -8.06% | -7.64% | -4.75% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -7.58 | -4.63 | -3.46 | -2.6 | -1.6 | -2.209 | -2.214 | -1.47 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 144.3 | 215 | 266.7 | 399 | 460.2 | 436.5 | 552.1 | 723.7 |
| EBITDA 1 | -693.6 | -396.1 | -357.5 | -270.3 | -214.4 | -282.2 | -228.3 | -126.2 |
| EBIT 1 | -700.1 | -404.4 | -366.6 | -282.1 | -229.4 | -284.6 | -230.4 | -156.7 |
| Net income 1 | -704.5 | -443.3 | -334.6 | -257.1 | -175.5 | -240.7 | -211.1 | -157.9 |
| Net Debt 1 | -1,409 | -1,008 | -791.3 | -757.9 | -565.3 | -457.7 | -380.8 | -236.7 |
| Reference price 2 | 62.85 | 30.70 | 27.33 | 26.19 | 17.64 | 24.14 | 24.14 | 24.14 |
| Nbr of stocks (in thousands) | 96,409 | 95,972 | 98,349 | 1,08,937 | 1,11,219 | 1,12,266 | - | - |
| Announcement Date | 01/03/22 | 01/03/23 | 27/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.1x | 4.19x | 9.84x | 0.5% | 7.8TCr | |
| 19.65x | 4.21x | 13.08x | 2.5% | 5.74TCr | |
| -17.17x | 25.62x | -16.63x | -.--% | 5.75TCr | |
| 34.47x | 11.73x | 22.49x | -.--% | 4.88TCr | |
| 20.54x | 4.54x | 12.95x | 0.71% | 4.55TCr | |
| 37.49x | 3.54x | 13.51x | -.--% | 3.21TCr | |
| 54.21x | 3.43x | 26.59x | -.--% | 2.46TCr | |
| 62.21x | 6.52x | 39.5x | -.--% | 2.08TCr | |
| 22.98x | 4.94x | 12.86x | -.--% | 1.57TCr | |
| Average | 28.05x | 7.64x | 14.91x | 0.41% | 4.23TCr | |
| Weighted average by Cap. | 21.98x | 8.49x | 11.46x | 0.56% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ZLAB Stock
- 1ZL Stock
- Valuation Zai Lab Limited
Select your edition
All financial news and data tailored to specific country editions
