Valuation Zhejiang Jolly Pharmaceutical Co.,LTD

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2024-09-11			5-day change	1st Jan Change
12.32 ^CNY	+0.08%		-4.20%	+15.57%

Jul. 29	Zhejiang Jolly Pharmaceutical Co.,LTD Reports Earnings Results for the Half Year Ended June 30, 2024	CI
Jul. 29	Zhejiang Jolly Pharmaceutical Co.,LTD announces an Equity Buyback for CNY 300 million worth of its shares.	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	3,147	3,074	3,591	7,097	7,484	7,477
Change	-	-2.32%	16.83%	97.63%	5.46%	-0.09%
Enterprise Value (EV) ¹	3,384	3,291	3,624	7,005	6,564	6,616
Change	-	-2.74%	10.11%	93.31%	-6.3%	0.79%
P/E ratio	172x	120x	40.4x	39.6x	23.7x	19.4x
PBR	2.44x	2.35x	2.24x	3.85x	2.77x	2.74x
PEG	-	3x	0x	0x	0.5x	0.9x
Capitalization / Revenue	4.37x	3.37x	3.29x	4.87x	4.15x	3.85x
EV / Revenue	4.7x	3.61x	3.32x	4.81x	3.64x	3.41x
EV / EBITDA	42.7x	34.5x	21.2x	25.3x	17.4x	13.7x
EV / EBIT	90.8x	69.2x	30.9x	31.2x	20.4x	15.7x
EV / FCF	-30x	26.2x	-3,408x	40.7x	92.9x	103x
FCF Yield	-3.34%	3.82%	-0.03%	2.46%	1.08%	0.97%
Dividend per Share ²	0.08	0.02	0.1	0.2	0.3	0.45
Rate of return	1.55%	0.4%	1.69%	1.72%	2.81%	4.22%
EPS ²	0.03	0.0421	0.1459	0.2948	0.45	0.55
Distribution rate	267%	47.5%	68.5%	67.8%	66.7%	81.8%
Net sales ¹	719.5	911.2	1,091	1,457	1,805	1,942
EBITDA ¹	79.27	95.45	170.8	277.2	377.7	482.3
EBIT ¹	37.28	47.57	117.5	224.3	321.7	421.7
Net income ¹	20.75	25.59	88.8	179.4	273	382.9
Net Debt ¹	237.3	217.7	33.11	-91.15	-919.8	-860.7
Reference price ²	5.17	5.05	5.90	11.66	10.67	10.66
Nbr of stocks (in thousands)	608,625	608,625	608,625	608,625	701,387	701,387
Announcement Date	4/11/19	4/26/20	4/12/21	4/19/22	4/25/23	4/18/24

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 (Y)	Capi. ($)
DONG-E-E-JIAO CO.,LTD.	21.34x	4.55x	15.12x	+4.56%	4.3B
SHIJIAZHUANG YILING PHARMACEUTICAL CO., LTD.	18.91x	2.37x	10.32x	+1.04%	3.53B
TASLY PHARMACEUTICAL GROUP CO., LTD	17.57x	2.16x	9.69x	+2.62%	2.95B
TIANJIN PHARMACEUTICAL DA REN TANG GROUP CORPORATION LIMITED	18.08x	-	-	-.--%	2.57B
HENAN LINGRUI PHARMACEUTICAL CO., LTD.	17.71x	2.88x	13.25x	+4.23%	1.72B
TIANJIN CHASE SUN PHARMACEUTICAL CO.,LTD	17.61x	-	-	-	1.34B
PT INDUSTRI JAMU DAN FARMASI SIDO MUNCUL TBK	16.83x	4.68x	11.91x	+5.11%	1.27B
Average	18.29x	3.33x	12.06x	+2.93%	2.53B
Weighted average by Cap.	18.79x	3.28x	12.20x	+2.74%