Financials Zhongzhi Pharmaceutical Holdings Limited

Equities

3737

KYG989611085

Pharmaceuticals

Market Closed - Hong Kong S.E. 04:08:22 2024-04-29 am EDT 5-day change 1st Jan Change
1.18 HKD -3.28% Intraday chart for Zhongzhi Pharmaceutical Holdings Limited -3.28% -16.90%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,084 968.4 1,181 696.6 831.4 1,115
Enterprise Value (EV) 1 743.9 707.7 1,058 614.5 606.5 1,097
P/E ratio 12.6 x 8.38 x 8.41 x 13.4 x 7.66 x 6.79 x
Yield 3.16% 4.69% 2.22% - 5.51% 6.33%
Capitalization / Revenue 0.95 x 0.72 x 0.74 x 0.4 x 0.46 x 0.54 x
EV / Revenue 0.65 x 0.53 x 0.66 x 0.35 x 0.33 x 0.54 x
EV / EBITDA 7.26 x 4.25 x 5.07 x 5.02 x 3.94 x 5.11 x
EV / FCF -50.7 x 11.2 x -27.9 x -12.5 x 2.74 x -10.5 x
FCF Yield -1.97% 8.93% -3.58% -8.03% 36.5% -9.48%
Price to Book 1.53 x 1.27 x 1.44 x 0.78 x 0.83 x 1.06 x
Nbr of stocks (in thousands) 840,000 840,000 840,000 863,600 863,600 863,600
Reference price 2 1.291 1.153 1.406 0.8067 0.9627 1.291
Announcement Date 4/9/19 4/14/20 4/14/21 4/19/22 4/20/23 4/19/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,142 1,342 1,604 1,746 1,826 2,050
EBITDA 1 102.4 166.5 208.6 122.3 153.9 214.8
EBIT 1 78.2 136.8 148.2 79.58 103.5 163.9
Operating Margin 6.85% 10.19% 9.24% 4.56% 5.67% 8%
Earnings before Tax (EBT) 1 101.8 155.9 167.2 61.81 130.7 207.6
Net income 1 85.07 114.7 138.5 52.13 106.4 162.8
Net margin 7.45% 8.55% 8.64% 2.98% 5.83% 7.94%
EPS 2 0.1021 0.1376 0.1671 0.0600 0.1256 0.1900
Free Cash Flow 1 -14.66 63.18 -37.9 -49.32 221.5 -104.1
FCF margin -1.28% 4.71% -2.36% -2.82% 12.13% -5.08%
FCF Conversion (EBITDA) - 37.95% - - 143.95% -
FCF Conversion (Net income) - 55.09% - - 208.2% -
Dividend per Share 2 0.0408 0.0541 0.0312 - 0.0531 0.0817
Announcement Date 4/9/19 4/14/20 4/14/21 4/19/22 4/20/23 4/19/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 340 261 123 82.1 225 17.4
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -14.7 63.2 -37.9 -49.3 221 -104
ROE (net income / shareholders' equity) 12.4% 15.6% 17.5% 6.08% 11.2% 15.9%
ROA (Net income/ Total Assets) 5.08% 7.46% 6.86% 3.38% 3.81% 5.59%
Assets 1 1,674 1,538 2,020 1,543 2,795 2,914
Book Value Per Share 2 0.8400 0.9100 0.9800 1.040 1.160 1.210
Cash Flow per Share 2 0.4000 0.4500 0.3500 0.2700 0.4400 0.1900
Capex 1 75.2 57.2 114 186 88.4 169
Capex / Sales 6.58% 4.26% 7.11% 10.64% 4.84% 8.25%
Announcement Date 4/9/19 4/14/20 4/14/21 4/19/22 4/20/23 4/19/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 3737 Stock
  4. Financials Zhongzhi Pharmaceutical Holdings Limited