Valuation BGI Genomics Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2025-01-24			5-day change	1st Jan Change
38.95 ^CNY	+1.64%		-1.49%	-7.20%

Oct. 25	BGI Genomics Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2024	CI
Sep. 13	BGI Genomics Gets Registration for Expanded Use of Hereditary Deafness Gene Detection Kit	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	24,006	27,487	50,923	35,990	21,188	19,676
Change	-	14.5%	85.26%	-29.32%	-41.13%	-7.14%
Enterprise Value (EV) ¹	22,431	26,335	46,771	28,192	14,979	14,555
Change	-	17.41%	77.6%	-39.72%	-46.87%	-2.83%
P/E ratio	61.9x	99.5x	24.6x	24.7x	26.4x	213x
PBR	5.76x	6.37x	8.64x	3.86x	2.1x	1.85x
PEG	-	-3.5x	0x	-0.8x	-0.6x	-2.4x
Capitalization / Revenue	9.46x	9.82x	6.06x	5.32x	3.01x	4.52x
EV / Revenue	8.84x	9.4x	5.57x	4.17x	2.13x	3.35x
EV / EBITDA	42x	53.1x	16.2x	14.4x	12.8x	31.3x
EV / EBIT	61.1x	102x	18x	16.8x	18.1x	129x
EV / FCF	-31.9x	125x	16.9x	15.4x	-23.3x	-38.4x
FCF Yield	-3.14%	0.8%	5.92%	6.49%	-4.28%	-2.61%
Dividend per Share ²	0.3	0.101	0.35	0.35	1	0.1
Rate of return	0.5%	0.15%	0.27%	0.4%	1.93%	0.21%
EPS ²	0.97	0.6907	5.235	3.55	1.957	0.2253
Distribution rate	30.9%	14.6%	6.69%	9.86%	51.1%	44.4%
Net sales ¹	2,536	2,800	8,397	6,766	7,046	4,350
EBITDA ¹	534.5	496.2	2,891	1,951	1,172	464.7
EBIT ¹	366.9	257.6	2,592	1,680	826.8	112.9
Net income ¹	386.6	276.3	2,090	1,462	802.9	92.9
Net Debt ¹	-1,575	-1,152	-4,152	-7,798	-6,209	-5,121
Reference price ²	60.00	68.70	128.56	87.80	51.69	48.00
Nbr of stocks (in thousands)	400,100	400,100	396,100	409,914	409,914	409,914
Announcement Date	4/24/19	4/24/20	4/25/21	4/22/22	3/30/23	4/12/24

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
EXACT SCIENCES CORPORATION	-46.21x	4.36x	37.81x	-.--%	10.2B
VERACYTE, INC.	132.21x	7.09x	34.46x	-.--%	3.42B
IOVANCE BIOTHERAPEUTICS, INC.	-4.92x	10.11x	-4.54x	-	1.89B
CAREDX, INC	-28.23x	-	-	-.--%	1.26B
ADAPTIVE BIOTECHNOLOGIES CORPORATION	-7.29x	6.81x	-15.79x	-.--%	1.2B
MARAVAI LIFESCIENCES HOLDINGS, INC.	-7.26x	2.88x	16.67x	-.--%	799M
SEEGENE, INC.	40.46x	-	-	+3.28%	783M
Average	11.25x	6.25x	13.72x	+0.55%	2.79B
Weighted average by Cap.	-2.44x	5.62x	27.96x	+0.15%