Logo Spółki Jiangsu Yuyue Medical Equipment & Supply Co., Ltd.


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:


Aktualna cena: 36.14
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 35.7

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -

WACC -

Brak modelowania Monte Carlo

Brak danych DDM

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).
EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 14.1 28.2 2.4
Jiangsu Yuyue Medical Equipment & Supply Co., Ltd. 18.2 18.8 2.7
Mediana / Jiangsu Yuyue Medical Equipment & Supply Co., Ltd. 0.8 1.5 0.9

Pozostałe spółki z branży Medical - Instruments & Supplies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Baxter International Inc. BAX 9,573 22.3 -28.0 1.3 New York Stock Exchange
PT Jayamas Medica Industri Tbk OMED.JK 325 9.7 16.3 2.2 Jakarta Stock Exchange
MOG Holdings Limited 1942.HK 63 -16.4 -4.4 0.4 HKSE
Kangji Medical Holdings Limited 9997.HK 1,393 13.2 17.5 3.8 HKSE
JMS Co.,Ltd. 7702.T 68 6.6 -38.2 0.3 Tokyo
Fisher & Paykel Healthcare Corporation Limited FPH.NZ 12,848 34.0 59.3 11.8 NZSE
Hogy Medical Co.,Ltd. 3593.T 783 12.5 99.0 1.7 Tokyo
Bionime Corporation 4737.TW 127 68.6 -34.5 2.1 Taiwan
Nyxoah S.A. NYXH 178 -2.0 -1.8 3.1 NASDAQ Global Market
Masimo Corporation MASI 7,650 -110.9 -13.4 9.5 NASDAQ Global Select
Tarsons Products Limited TARSONS.BO 132 9.1 43.4 1.9 Bombay Stock Exchange
Angelalign Technology Inc. 6699.HK 1,336 52.4 55.5 2.8 HKSE
SEED Co.,Ltd. 7743.T 111 7.3 15.9 1.0 Tokyo
Fisher & Paykel Healthcare Corporation Limited FPH.AX 12,851 34.0 59.3 11.8 Australian Securities Exchange
Modern Dental Group Limited 3600.HK 617 6.9 10.1 1.6 HKSE
EssilorLuxottica Société anonyme EL.PA 172,044 20.9 58.4 3.7 Paris
Hologic, Inc. HOLX 16,716 18.8 29.7 3.3 NASDAQ Global Select
Truking Technology Limited 300358.SZ 769 -16.4 -14.5 1.3 Shenzhen
Jiangsu Yuyue Medical Equipment & Supply Co., Ltd. 002223.SZ 5,103 19.7 20.7 2.7 Shenzhen
AptarGroup, Inc. ATR 8,072 10.5 19.6 335.6 New York Stock Exchange
Medeon Biodesign, Inc. 6499.TWO 279 -11.7 -11.7 8.0 Taipei Exchange
Shandong Weigao Group Medical Polymer Company Limited 1066.HK 3,177 6.2 11.8 1.0 HKSE
Nipro Corporation 8086.T 1,502 8.3 25.0 1.1 Tokyo
Thai Optical Group Public Company Limited TOG.BK 102 7.1 10.2 1.4 Thailand
LeMaitre Vascular, Inc. LMAT 1,911 25.8 35.9 5.1 NASDAQ Global Market
Warby Parker Inc. WRBY 2,282 109.2 3,384.4 6.6 New York Stock Exchange
ResMed Inc. RMD 37,688 18.7 26.1 6.1 New York Stock Exchange
Singular Genomics Systems, Inc. OMIC 51 -1.4 -1.3 0.4 NASDAQ Global Select
West Pharmaceutical Services, Inc. WST 20,168 25.7 41.2 6.6 New York Stock Exchange
Biotage AB (publ) BIOT.ST 1,219 23.0 44.8 3.0 Stockholm Stock Exchange
Elekta AB (publ) EKTA-B.ST 2,217 13.0 75.6 2.6 Stockholm Stock Exchange
Kaisa Health Group Holdings Limited 0876.HK 51 -13.9 -12.8 0.9 HKSE
Akoya Biosciences, Inc. AKYA 64 -4.0 -1.3 -10.9 NASDAQ Global Select
Pegavision Corporation 6491.TW 749 8.7 14.5 2.2 Taiwan
STAAR Surgical Company STAA 1,265 -14.7 -13.2 3.7 NASDAQ Global Market
AVE Science&Technology CO.,LTD 688067.SS 239 71.0 71.1 3.6 Shanghai
Pro-Dex, Inc. PDEX 134 10.7 11.7 3.2 NASDAQ Capital Market
Nephros, Inc. NEPH 61 33.7 40.5 6.0 NASDAQ Capital Market
SD BioSensor, Inc 137310.KS 766 341.9 6.0 0.4 KSE
BioLife Solutions, Inc. BLFS 1,227 -185.5 -220.1 3.6 NASDAQ Capital Market
Haemonetics Corporation HAE 4,129 15.5 23.7 4.7 New York Stock Exchange
Chi Sheng Pharma & Biotech Co., Ltd 4111.TWO 57 6.4 12.1 1.3 Taipei Exchange
Guangzhou Jet Bio-Filtration Co., Ltd. 688026.SS 322 17.2 28.7 1.9 Shanghai
Sharps Technology, Inc. STSS 71 -0.6 -0.6 0.2 NASDAQ Capital Market
Guangzhou LBP Medicine Science & Technology Co., Ltd. 688393.SS 306 -132.0 -113.1 1.8 Shanghai
St.Shine Optical Co.,Ltd. 1565.TWO 205 4.2 10.2 1.0 Taipei Exchange
Teleflex Incorporated TFX 5,333 20.5 -15.4 1.4 New York Stock Exchange
Merit Medical Systems, Inc. MMSI 4,945 21.6 43.3 3.4 NASDAQ Global Select
Intuitive Surgical, Inc. ISRG 205,004 56.6 74.7 12.1 NASDAQ Global Select
ICU Medical, Inc. ICUI 3,513 17.0 -604.4 1.7 NASDAQ Global Select
Pacific Hospital Supply Co., Ltd 4126.TWO 202 9.0 15.5 2.3 Taipei Exchange
Zentek Ltd. ZTEK 76 -12.6 -12.1 8.4 NASDAQ Capital Market
BenQ Medical Technology Corporation 4116.TWO 65 5.1 23.7 1.9 Taipei Exchange
Bonesupport Holding AB (publ) BONEX.ST 1,320 55.7 83.2 15.1 Stockholm Stock Exchange
AddLife AB (publ) ALIF-B.ST 2,241 26.1 58.3 4.3 Stockholm Stock Exchange
Straumann Holding AG STMN.SW 18,175 17.4 37.2 7.1 Swiss Exchange
Olympus Corporation 7733.T 14,757 10.8 20.8 3.2 Tokyo
Shanghai Kindly Medical Instruments Co., Ltd. 1501.HK 675 17.5 25.0 2.5 HKSE
HOYA Corporation 7741.T 51,699 24.3 39.6 8.4 Tokyo
Repligen Corporation RGEN 9,299 60.9 5,530.9 4.6 NASDAQ Global Select
Sysmex Corporation 6869.T 5,850 7.8 19.3 2.0 Tokyo
Gan & Lee Pharmaceuticals. 603087.SS 5,355 38.9 41.2 3.5 Shanghai
AngioDynamics, Inc. ANGO 553 287.4 -15.9 3.1 NASDAQ Global Select
AtriCure, Inc. ATRC 1,996 -275.1 -59.9 4.0 NASDAQ Global Market
Terumo Corporation 4543.T 22,498 13.7 28.2 2.6 Tokyo
Riverstone Holdings Limited AP4.SI 978 9.1 16.5 2.8 Stock Exchange of Singapore
Hamilton Thorne Ltd. HTL.TO 250 92.9 -111.6 2.9 Toronto Stock Exchange
Bausch + Lomb Corporation BLCO 6,007 20.8 -18.8 0.9 New York Stock Exchange
Zentek Ltd. ZEN.V 74 -12.6 -12.1 8.4 Toronto Stock Exchange Ventures
Daxor Corporation DXR 64 30.2 36.9 1.9 NASDAQ Capital Market
Mani, Inc. 7730.T 901 12.9 26.0 2.7 Tokyo
QuidelOrtho Corporation QDEL 1,887 -3.4 -1.6 0.9 NASDAQ Global Select
Trajan Group Holdings Limited TRJ.AX 71 13.7 -3.7 1.0 Australian Securities Exchange
Alcon Inc. ALC.SW 40,204 25.3 37.3 1.8 Swiss Exchange
Carl Zeiss Meditec AG AFX.DE 4,429 10.0 25.9 1.9 Frankfurt Stock Exchange
Safilo Group S.p.A. SFL.MI 865 7.7 17.0 2.0 Milan
Tecan Group AG TECN.SW 2,118 13.9 28.0 1.4 Swiss Exchange
Doxa AB (publ) DOXA.ST 67 -2.2 -0.6 0.3 Stockholm Stock Exchange
Poly Medicure Limited POLYMED.NS 2,146 41.0 54.0 6.7 National Stock Exchange of India
Supermax Corporation Berhad 7106.KL 268 -2.0 -6.8 0.3 Kuala Lumpur
Pulse Biosciences, Inc. PLSE 905 -11.4 -13.1 8.8 NASDAQ Capital Market
Nang Kuang Pharmaceutical Co., Ltd. 1752.TW 124 8.0 14.5 1.6 Taiwan
Maxigen Biotech Inc. 1783.TW 124 12.0 18.6 2.7 Taiwan
InfuSystem Holdings, Inc. INFU 182 14.1 34.9 3.5 American Stock Exchange
Shofu Inc. 7979.T 417 8.2 16.2 1.5 Tokyo
Poly Medicure Limited POLYMED.BO 2,134 41.0 54.0 6.7 Bombay Stock Exchange
Bioteque Corporation 4107.TWO 276 9.6 16.5 2.6 Taipei Exchange
iRay Technology Company Limited 688301.SS 2,866 41.4 40.9 4.2 Shanghai
Medtecs International Corporation Limited 9103.TW 81 -9.3 -4.5 0.8 Taiwan
Bausch + Lomb Corporation BLCO.TO 6,045 20.8 -18.8 0.9 Toronto Stock Exchange
Menicon Co., Ltd. 7780.T 751 8.7 24.3 1.4 Tokyo
Asahi Intecc Co., Ltd. 7747.T 5,331 26.9 65.2 5.5 Tokyo
Kossan Rubber Industries Bhd 7153.KL 702 7.2 23.3 0.8 Kuala Lumpur
Shenzhen Salubris Pharmaceuticals Co., Ltd. 002294.SZ 9,540 66.1 109.3 8.0 Shenzhen
COLTENE Holding AG CLTN.SW 387 12.3 21.9 3.5 Swiss Exchange
Sartorius Aktiengesellschaft SRT3.DE 20,391 24.9 131.5 6.6 Frankfurt Stock Exchange
Gerresheimer AG GXI.DE 1,040 1.8 14.7 0.6 Frankfurt Stock Exchange
ConvaTec Group Plc CTEC.L 6,255 13.4 29.6 3.5 London Stock Exchange
Elekta AB (publ) 0O5H.IL 2,222 13.0 75.6 2.6 International Order Book
Sartorius Stedim Biotech S.A. DIM.PA 24,514 31.1 94.0 5.3 Paris
Prim, S.A. PRM.MC 275 9.6 16.2 1.8 Madrid Stock Exchange
ResMed Inc. RMD.AX 37,604 18.7 26.1 6.1 Australian Securities Exchange
Becton, Dickinson and Company BDX 55,675 14.9 33.1 2.2 New York Stock Exchange
Improve Medical Instruments Co., Ltd. 300030.SZ 344 -28.5 -21.6 3.9 Shenzhen
DENTSPLY SIRONA Inc. 0I8F.L 2,271 -10.1 -2.5 1.5 London Stock Exchange
Scientific and Medical Equipment House Company 4014.SR 271 18.9 36.0 1.9 Saudi
JINS HOLDINGS Inc. 3046.T 891 9.7 18.0 4.8 Tokyo
Tofflon Science and Technology Group Co., Ltd. 300171.SZ 1,681 79.0 96.1 1.6 Shenzhen
Ansell Limited ANN.AX 3,482 13.9 31.1 1.8 Australian Securities Exchange
DENTSPLY SIRONA Inc. XRAY 2,252 -10.1 -2.5 1.5 NASDAQ Global Select
IVF Hartmann Holding AG VBSN.SW 406 8.5 17.2 2.3 Swiss Exchange
INSPECS Group plc SPEC.L 98 6.7 -8.9 0.8 London Stock Exchange
Amplifon S.p.A. AMP.MI 3,620 8.5 24.8 3.1 Milan
Sartorius Aktiengesellschaft SRT.DE 17,604 24.9 131.5 6.6 Frankfurt Stock Exchange
BATM Advanced Communications Ltd. BVC.L 113 -108.5 -27.1 7.0 London Stock Exchange
Touchstone International Medical Science Co., Ltd. 688013.SS 583 51.4 55.6 6.9 Shanghai
Jiangxi Sanxin Medtec Co.,Ltd. 300453.SZ 669 16.3 20.5 3.6 Shenzhen
Alcon Inc. ALC 39,963 25.3 37.3 1.8 New York Stock Exchange
Jiangsu Apon Medical Technology Co., Ltd. 300753.SZ 485 -233.0 -195.8 5.1 Shenzhen
KORU Medical Systems, Inc. KRMD 260 -88.1 -69.4 16.6 NASDAQ Capital Market
Daiken Medical Co., Ltd. 7775.T 81 7.3 12.3 1.7 Tokyo
Visco Vision Inc. 6782.TW 350 8.1 15.6 3.1 Taiwan
Advanced Medical Solutions Group plc AMS.L 652 14.6 53.8 1.9 London Stock Exchange
Austco Healthcare Limited AHC.AX 95 12.5 25.6 2.9 Australian Securities Exchange
Stevanato Group S.p.A. STVN 6,027 21.2 39.7 3.9 New York Stock Exchange
OrbusNeich Medical Group Holdings Limited 6929.HK 400 5.3 10.5 1.0 HKSE
PW Medtech Group Limited 1358.HK 257 0.7 12.6 0.5 HKSE
The Cooper Companies, Inc. COO 16,467 19.7 43.0 2.0 NASDAQ Global Select
Shenyang Xingqi Pharmaceutical Co.,Ltd 300573.SZ 2,532 25.8 35.4 10.1 Shenzhen
JAPAN EYEWEAR HOLDINGS CO LTD 5889.T 305 8.6 11.8 3.0 Tokyo
PT Mark Dynamics Indonesia Tbk MARK.JK 188 8.9 12.1 3.7 Jakarta Stock Exchange
Mercator Medical S.A. MRC.WA 98 15.4 15.5 0.4 Warsaw Stock Exchange
Medius Holdings Co., Ltd. 3154.T 118 5.3 13.2 0.9 Tokyo
Qatari German Company for Medical Devices (Q.P.S.C.) QGMD.QA 50 -6.8 -2.8 -6.7 Qatar
Amplitude Surgical SA AMPLI.PA 349 14.7 282.6 3.2 Paris
DIO Corporation 039840.KQ 160 13.4 -34.2 1.2 KOSDAQ
Formosa Optical Technology Co.,Ltd. 5312.TWO 187 10.5 14.4 1.9 Taipei Exchange
TINAVI Medical Technologies Co., Ltd. 688277.SS 983 -49.4 -43.8 5.6 Shanghai
Microbot Medical Inc. MBOT 110 -11.1 -12.4 1.5 NASDAQ Capital Market
Dentium CO., LTD 145720.KS 299 5.2 8.4 0.8 KSE
Top Glove Corporation Bhd. 7113.KL 1,172 12.9 48.8 1.0 Kuala Lumpur
Stereotaxis, Inc. STXS 224 -9.6 -9.3 36.1 American Stock Exchange
Azenta, Inc. AZTA 1,609 56.9 -27.0 0.9 NASDAQ Global Select
OraSure Technologies, Inc. OSUR 185 -4.2 -3.5 0.5 NASDAQ Global Select
Micro-Tech (Nanjing) Co., Ltd. 688029.SS 2,106 19.3 24.6 3.7 Shanghai
Ship Healthcare Holdings, Inc. 3360.T 1,551 6.3 17.3 1.7 Tokyo
Shanghai Conant Optical Co., Ltd. 2276.HK 3,397 36.0 47.4 9.3 HKSE
Coloplast A/S COLO-B.CO 20,422 17.7 32.5 8.0 Copenhagen
SKAN Group AG SKAN.SW 1,409 30.0 70.1 6.4 Swiss Exchange
Suzhou Iron Technology CO.,LTD. 688329.SS 238 199.3 200.5 2.3 Shanghai
Qingdao NovelBeam Technology Co.,Ltd. 688677.SS 792 32.4 40.0 4.4 Shanghai
Chimin Health Management Co., Ltd. 603222.SS 697 -30.8 -29.7 3.6 Shanghai
Intco Medical Technology Co., Ltd. 300677.SZ 4,013 20.6 17.5 1.5 Shenzhen
Winner Medical Co., Ltd. 300888.SZ 3,214 17.6 28.8 2.0 Shenzhen
Caina Technology Co., Ltd. 301122.SZ 475 809.7 863.2 1.9 Shenzhen
Well Lead Medical Co., Ltd. 603309.SS 568 14.3 17.1 2.2 Shanghai
ICARES Medicus, Inc. 6612.TWO 126 15.1 42.0 2.5 Taipei Exchange
Tristel PLC TSTL.L 226 15.7 28.2 5.5 London Stock Exchange
SciVision Biotech Inc. 1786.TW 182 20.3 35.9 3.4 Taiwan
Allmed Medical Products Co., Ltd 002950.SZ 1,028 14.4 18.9 2.0 Shenzhen
Jiangsu Nanfang Medical Co., Ltd. 603880.SS 275 -12.8 -9.6 7.6 Shanghai
Shaily Engineering Plastics Limited SHAILY.NS 1,275 49.3 82.0 18.9 National Stock Exchange of India
Azenta, Inc. 0HQ1.L 1,628 56.9 -27.0 0.9 London Stock Exchange
Shenzhen YHLO Biotech Co., Ltd. 688575.SS 1,168 22.3 57.6 3.2 Shanghai
Medikit Co.,Ltd. 7749.T 263 3.0 13.7 0.9 Tokyo
Synsam AB (publ) SYNSAM.ST 998 7.1 23.1 3.8 Stockholm Stock Exchange
Vizionfocus Inc. 4771.TW 338 8.3 16.1 3.0 Taipei Exchange
Nanosonics Limited NAN.AX 843 43.5 62.1 6.1 Australian Securities Exchange
Crystalvue Medical Corporation 6527.TWO 64 10.0 14.6 2.1 Taipei Exchange
Zhejiang Gongdong Medical Technology Co.,Ltd. 605369.SS 584 32.7 40.5 2.5 Shanghai
Sansure Biotech Inc. 688289.SS 1,627 29.6 42.4 1.6 Shanghai
Perfect Medical Industry Co., Ltd. 6543.TWO 53 11.7 22.4 2.1 Taipei Exchange
Fielmann Aktiengesellschaft FIE.DE 4,197 8.7 21.5 3.8 Frankfurt Stock Exchange
Zhende Medical Co., Ltd. 603301.SS 2,607 37.9 65.6 3.8 Shanghai
Shanghai Kindly Enterprise Development Group Co.,LTD. 603987.SS 543 14.6 16.1 1.5 Shanghai
Zhonghong Pulin Medical Products Co., Ltd. 300981.SZ 933 -67.6 -45.4 1.2 Shenzhen
Blue Sail Medical Co.,Ltd. 002382.SZ 782 -35.1 -10.7 0.7 Shenzhen
Tarsons Products Limited TARSONS.NS 131 9.1 43.4 1.9 National Stock Exchange of India
NovoCure Limited NVCR 1,364 -16.8 -7.6 4.2 NASDAQ Global Select
Sanara MedTech Inc. SMTI 194 -8.1 -4.8 30.5 NASDAQ Capital Market
Crossject Société Anonyme ALCJ.PA 159 -16.8 -9.7 -53.4 Paris
FluoGuide A/S FLUO.ST 57 -9.7 -10.6 61.1 Stockholm Stock Exchange
Maider Medical Industry Equipment Co. Ltd. 688310.SS 352 -72.1 -133.9 3.1 Shanghai
Hangzhou Alltest Biotech Co., Ltd. 688606.SS 719 12.0 17.0 1.3 Shanghai
Paramount Bed Holdings Co., Ltd. 7817.T 1,266 7.9 22.9 1.5 Tokyo
Nakanishi Inc. 7716.T 1,086 7.6 33.2 1.4 Tokyo
Autek China Inc. 300595.SZ 1,977 19.8 28.7 3.0 Shenzhen
The Cooper Companies, Inc. 0I3I.L 16,277 19.7 43.0 2.0 London Stock Exchange
Eyebright Medical Technology (Beijing) Co., Ltd. 688050.SS 1,676 23.6 32.8 4.2 Shanghai
Ypsomed Holding AG YPSN.SW 5,445 26.9 51.7 6.7 Swiss Exchange
Andon Health Co., Ltd. 002432.SZ 2,686 192.9 9.1 0.8 Shenzhen
Utah Medical Products, Inc. UTMD 180 6.1 16.0 1.6 NASDAQ Global Select
SDI Limited SDI.AX 76 6.7 9.4 1.1 Australian Securities Exchange
Klea Holding ALKLH.PA 91 20.4 52.3 2.6 Euronext Paris
Imeik Technology Development Co.,Ltd. 300896.SZ 6,096 26.1 29.4 5.9 Shenzhen