|
Market Closed -
Hong Kong S.E.
04:08:09 2026-10-23 am EDT
|
5-day change | 1st Jan Change | ||
| 17.78 HKD | -0.34% |
|
-4.41% | +30.26% |
| Oct. 23 | Asian Equities Traded in the US as American Depositary Receipts Decline in Friday Trading | MT |
| Oct. 23 | Zai Lab Limited - Special Call |
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 | 2,698 | - | - |
| Change | - | -51.37% | -8.77% | 6.15% | -31.23% | 37.51% | - | - |
| Enterprise Value (EV) 1 | 4,650 | 1,938 | 1,897 | 2,095 | 1,397 | 2,240 | 2,317 | 2,461 |
| Change | - | -58.33% | -2.13% | 10.47% | -33.34% | 60.4% | 3.43% | 6.22% |
| P/E | -8.29x | -6.63x | -7.9x | -10.1x | -11x | -10.9x | -10.9x | -16.3x |
| PBR | 4.35x | - | 3.34x | 3.36x | 2.73x | 5.25x | 6.89x | 6.37x |
| 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 | 6.18x | 4.89x | 3.73x |
| EV / Revenue | 32.2x | 9.01x | 7.11x | 5.25x | 3.04x | 5.13x | 4.2x | 3.4x |
| EV / EBITDA | -6.7x | -4.89x | -5.3x | -7.75x | -6.51x | -7.94x | -10.1x | -19.5x |
| EV / EBIT | -6.64x | -4.79x | -5.17x | -7.43x | -6.09x | -7.87x | -10.1x | -15.7x |
| EV / FCF | -8.19x | -4.94x | -9.23x | -9.5x | -8.5x | -12.3x | -13x | -20.9x |
| FCF Yield | -12.2% | -20.2% | -10.8% | -10.5% | -11.8% | -8.11% | -7.68% | -4.78% |
| 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 | 24.03 | 24.03 | 24.03 |
| Nbr of stocks (in thousands) | 96,409 | 95,972 | 98,349 | 108,937 | 111,219 | 112,266 | - | - |
| Announcement Date | 3/1/22 | 3/1/23 | 2/27/24 | 2/27/25 | 2/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.06x | 13.1x | 27.8x | 0.54% | 1,135B | |
| 38.61x | 6.49x | 18.27x | 2.02% | 635B | |
| 36.46x | 8.38x | 17.29x | 2.41% | 505B | |
| 20.87x | 5.11x | 12.73x | 2.56% | 378B | |
| 105.89x | 5.92x | 25.41x | 2.34% | 358B | |
| 21.76x | 5.68x | 13.94x | 2.81% | 295B | |
| 22.43x | 4.53x | 12.94x | 1.95% | 266B | |
| 27.87x | 7.16x | 12.81x | 2.3% | 237B | |
| -45.48x | 6.98x | 27.06x | 2.11% | 193B | |
| Average | 29.50x | 7.04x | 18.69x | 2.12% | 444.85B | |
| Weighted average by Cap. | 35.23x | 8.29x | 20.39x | 1.8% |
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
- 9688 Stock
- Valuation Zai Lab Limited
Select your edition
All financial news and data tailored to specific country editions
