Financials Zhejiang Starry Pharmaceutical Co.,Ltd.

Equities

603520

CNE1000026N8

Pharmaceuticals

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
11.87 CNY +0.17% Intraday chart for Zhejiang Starry Pharmaceutical Co.,Ltd. +9.00% -15.70%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 3,166 7,125 16,099 15,886 6,694 4,066 4,066 -
Enterprise Value (EV) 1 3,166 7,125 16,099 15,886 6,694 4,066 4,066 4,066
P/E ratio 33.8 x 42.1 x 65.8 x 49.2 x -89 x 35.8 x 14.5 x 9.33 x
Yield - - 0.76% 0.77% 1.02% 0.97% 2.11% 2.95%
Capitalization / Revenue 3.55 x 5.44 x 11.8 x 7.94 x 3.14 x 1.67 x 1.4 x 1.19 x
EV / Revenue 3.55 x 5.44 x 11.8 x 7.94 x 3.14 x 1.67 x 1.4 x 1.19 x
EV / EBITDA 14.8 x 20.8 x 38.1 x 28.4 x 59.1 x 8.3 x 6.17 x 5 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 3.55 x 7.17 x 8.84 x 7.32 x 3.8 x 2.19 x 1.91 x 1.59 x
Nbr of stocks (in thousands) 329,280 328,583 342,369 342,150 342,040 342,515 342,515 -
Reference price 2 9.614 21.68 47.02 46.43 19.57 11.87 11.87 11.87
Announcement Date 3/25/19 3/30/20 4/27/21 4/25/22 4/17/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 890.5 1,309 1,367 2,000 2,131 2,437 2,912 3,429
EBITDA 1 214.2 342.4 423 558.9 113.2 489.6 658.6 812.7
EBIT 1 126.8 230.3 293.9 399.8 -55.79 133.9 314.5 475.2
Operating Margin 14.24% 17.6% 21.5% 19.99% -2.62% 5.49% 10.8% 13.86%
Earnings before Tax (EBT) 1 118.7 221.9 303.7 395.4 -65.4 129 311 469.9
Net income 1 93.68 170.3 238.7 323.8 -75.85 114.3 280.5 435.8
Net margin 10.52% 13.01% 17.46% 16.19% -3.56% 4.69% 9.63% 12.71%
EPS 2 0.2843 0.5153 0.7143 0.9429 -0.2200 0.3320 0.8180 1.272
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - 0.3571 0.3571 0.2000 0.1150 0.2500 0.3500
Announcement Date 3/25/19 3/30/20 4/27/21 4/25/22 4/17/23 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 10.8% 18% 17.7% 16% -3.81% 6.16% 13.3% 17.2%
ROA (Net income/ Total Assets) - - 6.05% 6.96% -1.49% 3.8% 5% -
Assets 1 - - 3,945 4,651 5,097 3,007 5,610 -
Book Value Per Share 2 2.710 3.030 5.320 6.340 5.150 5.410 6.210 7.450
Cash Flow per Share 2 0.5800 0.7500 0.5100 1.480 -0.2300 1.240 1.440 1.560
Capex 1 162 132 139 297 471 514 584 450
Capex / Sales 18.24% 10.08% 10.18% 14.83% 22.08% 21.07% 20.05% 13.12%
Announcement Date 3/25/19 3/30/20 4/27/21 4/25/22 4/17/23 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
11.87
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 603520 Stock
  4. Financials Zhejiang Starry Pharmaceutical Co.,Ltd.