C

China Modern Dairy Holdings Ltd
HKEX:1117

Watchlist Manager
China Modern Dairy Holdings Ltd
HKEX:1117
Watchlist
Price: 1.08 HKD -1.82% Market Closed
Market Cap: 8.5B HKD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one China Modern Dairy Holdings Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 1.08 HKD, China Modern Dairy Holdings Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

China Modern Dairy Holdings Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

0.6
P/S
P/S
Price to Sales
0.6
vs History
57
vs Industry
56
Median 3Y
0.5
Median 5Y
0.7
Industry
0.9
Forward
0.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
21
Median 3Y
8.1
Median 5Y
12
Industry
15.8
Forward
23
More Details
2.2
P/OCF
P/OCF
Price to OCF
2.2
vs History
68
vs Industry
65
Median 3Y
2.3
Median 5Y
2.7
Industry
9.5
More Details
51.8
P/FCFE
P/FCFE
Price to FCFE
51.8
vs History
9
vs Industry
3
Median 3Y
18.2
Median 5Y
-8.1
Industry
17.2
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
15
vs Industry
66
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4
More Details
1.4
EV/S
EV/S
Enterprise Value to Sales
1.4
vs History
23
vs Industry
37
Median 3Y
1.1
Median 5Y
1.2
Industry
1.1
Forward
1.3
More Details
37.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
37.8
vs History
19
vs Industry
5
Median 3Y
35
Median 5Y
30.9
Industry
4.6
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-31.2
Median 5Y
-23
Industry
9.8
Forward
6.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-22.6
Median 5Y
-21.5
Industry
12.6
Forward
21.6
More Details
5.1
EV/OCF
EV/OCF
Enterprise Value to OCF
5.1
vs History
47
vs Industry
58
Median 3Y
5.7
Median 5Y
5.1
Industry
10.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
34
Median 3Y
-10
Median 5Y
-5.3
Industry
15
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
11
vs Industry
58
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
China Modern Dairy Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
China Modern Dairy Holdings Ltd
HKEX:1117
8.5B HKD 0.6 -5.7 -33.4 -33.4
US
Archer-Daniels-Midland Co
XETRA:ADM
19.7B EUR 0.3 12.5 9.7 15
SG
Wilmar International Ltd
SGX:F34
19.5B SGD 0.2 12.7 3.9 6.1
CN
Tongwei Co Ltd
SSE:600438
76.8B CNY 0.8 -11.5 -20.4 -20.4
US
Bunge Ltd
NYSE:BG
10.2B USD 0.2 9 6 7.7
US
Ingredion Inc
NYSE:INGR
8.3B USD 1.1 12.8 7.4 9
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
31.8B MYR 1.7 17.1 10.6 18.6
CN
New Hope Liuhe Co Ltd
SZSE:000876
45.8B CNY 0.4 11.1 -478.5 -478.5
MY
IOI Corporation Bhd
KLSE:IOICORP
22.3B MYR 2.1 17.2 14.3 18.9
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
22.1B MYR 1 37.9 10.5 16.6
US
Darling Ingredients Inc
NYSE:DAR
4.6B USD 0.8 17 10.8 30.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
China Modern Dairy Holdings Ltd
HKEX:1117
Average EV/EBITDA: 9.1
Negative Multiple: -33.4 		N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.7
13%
0.7
SG
Wilmar International Ltd
SGX:F34
3.9
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -20.4
-8%
N/A
US
Bunge Ltd
NYSE:BG
6
7%
0.9
US
Ingredion Inc
NYSE:INGR
7.4
4%
1.9
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
10.6
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -478.5 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
14.3
8%
1.8
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.5
8%
1.3
US
Darling Ingredients Inc
NYSE:DAR
10.8
26%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
C
China Modern Dairy Holdings Ltd
HKEX:1117
Average EV/EBIT: 15.2
Negative Multiple: -33.4 		N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
15
4%
3.8
SG
Wilmar International Ltd
SGX:F34
6.1
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -20.4
-25%
N/A
US
Bunge Ltd
NYSE:BG
7.7
6%
1.3
US
Ingredion Inc
NYSE:INGR
9
4%
2.2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
18.6
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -478.5 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
18.9
8%
2.4
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.6
10%
1.7
US
Darling Ingredients Inc
NYSE:DAR
30.1
55%
0.5

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 247,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.