Valuation Origin Agritech Limited

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-01-23 pm EST			5-day change	1st Jan Change
1.300 ^USD	0.00%		-1.52%	+17.12%

Dec. 22	Origin Agritech holds annual research and development and operations management conference, establishes 2026 strategic priorities	RE
Nov. 10	Origin Agritech Signs Patent License Agreement for Gene Editing Tool With Shandong Shunfeng Biotechnology	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2019	2020	2021	2022	2023	2024
Capitalization ¹	142.1	306.5	296.3	355.7	151.6	134.8
Change	-	115.69%	-3.32%	20.03%	-57.39%	-11.07%
Enterprise Value (EV) ¹	217.5	424.9	421.7	477.3	128.1	162.5
Change	-	95.35%	-0.75%	13.17%	-73.16%	26.89%
P/E ratio	-2.99x	-3.77x	-3.24x	-56.5x	2.86x	6.66x
PBR	-9.41x	-4.47x	-2.13x	-2.76x	-2.66x	-4.47x
PEG	-	-0.3x	0.83x	0.6x	-0x	-0.1x
Capitalization / Revenue	1.54x	5.84x	6.38x	6.76x	1.62x	1.19x
EV / Revenue	2.35x	8.09x	9.08x	9.08x	1.37x	1.43x
EV / EBITDA	-5.23x	-8.04x	-7.06x	-53.1x	-14.6x	-4.84x
EV / EBIT	-3.92x	-6.69x	-6.2x	-37x	-10x	-4.47x
EV / FCF	-4.4x	34.2x	-7.09x	-20.7x	1.45x	-1.05x
FCF Yield	-22.7%	2.92%	-14.1%	-4.82%	69%	-95.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-14.85	-16.95	-16.29	-1.09	8.43	3.2
Distribution rate	-	-	-	-	-	-
Net sales ¹	92.44	52.51	46.42	52.58	93.31	113.4
EBITDA ¹	-41.63	-52.88	-59.76	-8.995	-8.756	-33.56
EBIT ¹	-55.42	-63.49	-68.04	-12.9	-12.79	-36.32
Net income ¹	-62.12	-85.26	-91.53	-6.265	55.33	20.71
Net Debt ¹	75.41	118.4	125.4	121.6	-23.47	27.75
Reference price ²	44.461	63.834	52.715	61.610	24.152	21.324
Nbr of stocks (in thousands)	3,196	4,802	5,621	5,773	6,276	6,321
Announcement Date	3/2/20	2/16/21	2/4/22	2/14/23	2/15/24	2/10/25