Valuation China Isotope & Radiation Corporation

Stocks

Market Closed - Hong Kong S.E. 04:08:09 2026-10-23 am EDT			5-day change	1st Jan Change
12.00 ^HKD	+2.71%		+0.25%	-40.59%

Oct. 22	China Isotope & Radiation to Issue New Shares in Subsidiary; Shares Fall 4%	MT
Oct. 21	China Isotope & Radiation Declares Interim Dividend	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,245	5,733	3,786	3,879	3,264	5,806
Change	-	-20.87%	-33.96%	2.46%	-15.85%	77.87%
Enterprise Value (EV) ¹	5,401	3,801	1,722	2,640	3,155	5,925
Change	-	-29.63%	-54.69%	53.31%	19.52%	87.78%
P/E	33.9x	17.1x	9.67x	10.5x	8.03x	17.7x
PBR	1.86x	1.37x	0.85x	0.83x	0.65x	1.11x
PEG	-	0.3x	0.6x	-1.99x	0.83x	-0.9x
Capitalization / Revenue	1.7x	1.11x	0.62x	0.58x	0.43x	0.81x
EV / Revenue	1.26x	0.74x	0.28x	0.4x	0.42x	0.82x
EV / EBITDA	7.49x	4.22x	1.63x	2.71x	2.45x	4.79x
EV / EBIT	9.24x	5.12x	1.97x	3.52x	2.92x	5.81x
EV / FCF	-20.1x	22.4x	11x	-3.28x	-2.86x	46.7x
FCF Yield	-4.99%	4.47%	9.11%	-30.5%	-35%	2.14%
Dividend per Share ²	0.1803	0.3779	0.4407	0.3131	0.3814	0.3071
Rate of return	0.8%	2.11%	3.72%	2.58%	3.74%	1.69%
EPS ²	0.6677	1.05	1.224	1.16	1.271	1.024
Distribution rate	27%	36%	36%	27%	30%	30%
Net sales ¹	4,274	5,144	6,146	6,635	7,575	7,188
EBITDA ¹	721.6	901.4	1,054	972.9	1,286	1,238
EBIT ¹	584.7	742.8	873.7	749.7	1,080	1,019
Net income ¹	213.6	335.8	391.6	371	406.6	327.4
Net Debt ¹	-1,844	-1,932	-2,064	-1,239	-108.9	118.8
Reference price ²	22.65	17.92	11.84	12.13	10.21	18.15
Nbr of stocks (in thousands)	319,875	319,875	319,875	319,875	319,875	319,875
Announcement Date	4/20/21	4/27/22	4/26/23	4/26/24	4/21/25	4/21/26

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.($)
CHINA ISOTOPE & RADIATION CORPORATION	-	-	-	-	482M
ABBOTT LABORATORIES	32.87x	4.04x	15.95x	2.51%	177B
MEDTRONIC PLC	20.65x	3.58x	12.8x	2.94%	118B
STRYKER CORPORATION	23.94x	4.68x	16.3x	1.17%	118B
ESSILORLUXOTTICA	30.93x	3x	12.11x	2.29%	91.21B
CENCORA, INC.	18.56x	0.21x	13.41x	0.7%	64.59B
HOYA CORPORATION	31.76x	7.96x	20.46x	1.24%	56.13B
BECTON, DICKINSON AND COMPANY	39.75x	3.66x	12.44x	1.98%	54.59B
IDEXX LABORATORIES, INC.	38.38x	9.31x	26.04x	-.--%	43.6B
ALCON INC.	40.74x	3.29x	12.28x	0.53%	33.95B
Average	30.84x	4.41x	15.75x	1.48%	75.8B
Weighted average by Cap.	29.20x	4.15x	15.33x	1.82%