Financials Zhejiang Shouxiangu Pharmaceutical Co., Ltd.

Equities

603896

CNE100002XJ4

Pharmaceuticals

End-of-day quote Shanghai S.E. 06:00:00 2024-05-06 pm EDT 5-day change 1st Jan Change
27.46 CNY -0.36% Intraday chart for Zhejiang Shouxiangu Pharmaceutical Co., Ltd. +1.03% -14.83%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,042 8,835 7,821 6,391 5,444 - -
Enterprise Value (EV) 1 5,042 8,835 7,821 6,391 5,444 5,444 5,444
P/E ratio 32.8 x 43.3 x 27.7 x 24.8 x 18.7 x 14.8 x 13.3 x
Yield - 0.7% 1.11% 1.21% 1.68% 2.04% 2.33%
Capitalization / Revenue - 11.5 x 9.43 x 8.15 x 6.18 x 5.1 x 4.86 x
EV / Revenue - 11.5 x 9.43 x 8.15 x 6.18 x 5.1 x 4.86 x
EV / EBITDA - - 22,035,983 x - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - 5.46 x 4.3 x 3.1 x 2.32 x 2.09 x 1.87 x
Nbr of stocks (in thousands) 186,581 198,015 197,198 198,244 198,244 - -
Reference price 2 27.02 44.62 39.66 32.24 27.46 27.46 27.46
Announcement Date 3/31/21 1/27/22 3/3/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 767.1 829.1 784.3 881 1,068 1,120
EBITDA - - 354.9 - - - -
EBIT 1 - 207.2 280.9 254.7 303 378.5 424
Operating Margin - 27% 33.88% 32.48% 34.39% 35.44% 37.86%
Earnings before Tax (EBT) 1 - 201.1 278 254.9 297 374 418
Net income 1 151.5 200.8 277.8 254.5 296 374 417
Net margin - 26.18% 33.51% 32.44% 33.6% 35.02% 37.23%
EPS 2 0.8231 1.031 1.430 1.300 1.470 1.855 2.070
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - 0.3115 0.4400 0.3900 0.4600 0.5600 0.6400
Announcement Date 3/31/21 1/27/22 3/3/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - 13.5% 16.1% 12.4% 12.4% 14.5% 14.1%
ROA (Net income/ Total Assets) - - 9.73% - 9.6% 10.6% 11.2%
Assets 1 - - 2,856 - 3,083 3,528 3,723
Book Value Per Share 2 - 8.170 9.210 10.40 11.80 13.10 14.70
Cash Flow per Share 2 - 1.520 1.730 1.560 1.570 1.970 2.280
Capex 1 - 162 182 415 102 87 102
Capex / Sales - 21.06% 22% 52.85% 11.58% 8.15% 9.11%
Announcement Date 3/31/21 1/27/22 3/3/23 4/25/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
27.46
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603896 Stock
  4. Financials Zhejiang Shouxiangu Pharmaceutical Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW