Valuation Jointown Pharmaceutical Group Co., Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-06-12			5-day change	1st Jan Change
5.450 ^CNY	+1.30%		+2.25%	+6.45%

Jun. 06	Jointown Pharmaceutical Gets Drug Registration for Betamethasone Sodium Phosphate Injection	MT
May. 19	Jointown to Invest 23 Million Yuan Into Pharma-Focused Investment Fund	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	33,241	26,919	24,052	26,691	25,148	27,176	-	-
Change	-	-19.02%	-10.65%	10.97%	-5.78%	8.07%	-	-
Enterprise Value (EV) ¹	36,125	29,021	21,882	24,319	20,414	21,639	24,887	20,581
Change	-	-19.67%	-24.6%	11.14%	-16.06%	6%	15.01%	-17.3%
P/E ratio	11.7x	11.6x	12.2x	12.7x	10.2x	10x	9.69x	9.18x
PBR	1.75x	1.31x	1.09x	1.14x	0.95x	0.94x	0.9x	0.83x
PEG	-	-0.6x	-0.8x	1.76x	0.6x	1.11x	3.06x	1.66x
Capitalization / Revenue	0.3x	0.22x	0.17x	0.18x	0.17x	0.17x	0.15x	0.15x
EV / Revenue	0.33x	0.24x	0.16x	0.16x	0.13x	0.13x	0.14x	0.11x
EV / EBITDA	7.36x	6.93x	6.21x	6.5x	4.61x	4.71x	4.87x	3.75x
EV / EBIT	8.3x	8.08x	7.67x	8.05x	5.62x	5.52x	6x	4.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1858	0.1115	0.1858	0.1938	0.2	0.2253	0.221	0.2179
Rate of return	2.75%	2.04%	3.83%	3.57%	3.91%	4.13%	4.05%	4%
EPS ²	0.576	0.472	0.3976	0.4264	0.5	0.5451	0.5623	0.5934
Distribution rate	32.3%	23.6%	46.7%	45.5%	40%	41.3%	39.3%	36.7%
Net sales ¹	110,860	122,407	140,424	150,140	151,810	161,909	175,712	180,399
EBITDA ¹	4,909	4,187	3,526	3,741	4,427	4,591	5,114	5,495
EBIT ¹	4,352	3,593	2,853	3,023	3,635	3,917	4,147	4,573
Net income ¹	3,075	2,448	2,085	2,174	2,507	2,753	2,842	2,989
Net Debt ¹	2,884	2,102	-2,170	-2,372	-4,734	-5,537	-2,289	-6,595
Reference price ²	6.749	5.470	4.846	5.434	5.120	5.450	5.450	5.450
Nbr of stocks (in thousands)	4,925,621	4,921,006	4,963,416	4,911,693	4,911,693	4,986,434	-	-
Announcement Date	4/26/21	4/25/22	4/24/23	4/26/24	4/28/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JOINTOWN PHARMACEUTICAL GROUP CO., LTD	9.87x	0.13x	4.64x	4.19%	3.73B
MCKESSON CORPORATION	20.77x	0.22x	13.73x	0.42%	89.8B
CARDINAL HEALTH, INC.	21.93x	0.18x	12.42x	1.34%	36.64B
SIGMA HEALTHCARE LIMITED	51.34x	3.98x	32.86x	1.25%	23.7B
HUADONG MEDICINE CO., LTD	19.05x	1.58x	12.23x	1.42%	10.56B
SHANGHAI PHARMACEUTICALS HOLDING CO., LTD	13.83x	0.26x	6.76x	2.28%	8.59B
SINOPHARM GROUP CO. LTD.	7.12x	0.04x	1.09x	4.27%	7.6B
H. LUNDBECK A/S	10.88x	1.97x	6.85x	2.76%	5.83B
GALENICA AG	23.93x	1.18x	15.39x	2.75%	5.21B
EBOS GROUP LIMITED	25.56x	0.66x	13.58x	3.12%	4.54B
Average	20.43x	1.02x	11.96x	2.38%	19.62B
Weighted average by Cap.	23.45x	0.82x	14.58x	1.24%