Jacobson Pharma Corporation Limited (2633.HK)

Industry: Drug Manufacturers - Specialty & Generic Model: Peers Multiples Valuation

Valuation Snapshot

Ticker	Rank	Name	Rev TTM (M)	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
003220.KS	172	Daewon Pharmaceuti	409	34.81	44.23	4.22	3.60	-	22.01
600488.SS	173	Tianjin Tianyao Ph	408	270.71	410.51	37.66	48.11	42.55	28.58
243070.KQ	174	Huons Co., Ltd.	408	9.70	10.06	3.43	2.98	11.49	9.97
4551.T	175	Torii Pharmaceutic	408	63,223,171.90	56,090,829.95	44,902,065.65	37,233,931.38	59,042,495.16	44,883,980.01
DEVA.IS	176	Deva Holding A.S.	406	41.07	45.62	3.86	2.69	30.57	12.82
249420.KS	177	Ildong Pharmaceuti	397	-	-	6.06	2.42	209.99	32.16
4538.T	178	Fuso Pharmaceutica	395	6.94	5.75	7.04	5.47	18.08	10.14
2633.HK	179	Jacobson Pharma Co	391	4.34	3.88	2.62	2.27	3.57	3.37
002688.SZ	180	Jinhe Biotechnolog	389	40.28	41.38	78.42	99.30	99.02	44.19
4015.SR	181	Jamjoom Pharmaceut	388	24.66	24.66	21.33	21.33	25.11	23.82
600211.SS	182	Tibet Rhodiola Pha	386	15.34	12.81	16.28	14.66	25.84	11.23
688131.SS	183	Shanghai Haoyuan C	385	59.41	48.16	45.84	45.84	36.98	47.28
300601.SZ	184	Shenzhen Kangtai B	383	-	-	3,638.71	9,531.83	665.06	-
600513.SS	185	Jiangsu Lianhuan P	368	-	-	178.44	240.23	136.11	103.66
002793.SZ	186	Luoxin Pharmaceuti	353	-	-	-	-	80.89	-
068760.KQ	187	Celltrion Pharm, I	351	64.37	13.46	24.60	5.00	38.23	9.76

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	34.81	24.66	18.81	10.07	37.60	22.01
Full Range Median Multiple	40.28	41.38	22.97	18.00	40.39	23.82
Industry Multiple	5,747,612.65	5,099,226.05	3,207,580.82	2,660,282.49	4,217,422.50	3,452,641.20
Market Implied Multiple	4.71	4.21	2.82	2.44	3.84	3.63
Company (2633.HK) Multiple	4.34	3.88	2.62	2.27	3.57	3.37
(*) Net Income / EBITDA / Revenue	69	78	128	148	94	99
Winsorized Enterprise Value	N/A	N/A	2,404	1,486	3,528	2,188
Full Range Median Enterprise Value	N/A	N/A	2,936	2,658	3,789	2,367
(-) Net Debt	34	34	34	34	34	34
Winsorized Equity Value	2,414	1,911	2,371	1,452	3,494	2,154
Full Range Median Equity Value	2,794	3,208	2,902	2,624	3,755	2,333
(/) Shares Outstanding	255	255	255	255	255	255
Winsorized Fair Value	$9.46	$7.49	$9.29	$5.69	$13.69	$8.44
Full Range Median Fair Value	$10.95	$12.57	$11.37	$10.28	$14.72	$9.14
Current Price	$1.28	$1.28	$1.28	$1.28	$1.28	$1.28
Upside / Downside	639.29%	485.29%	625.85%	344.75%	969.88%	559.46%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$6.62	$5.24	$6.50	$3.98	$9.59	$5.91
Buy / Don't Buy	BUY	BUY	BUY	BUY	BUY	BUY