Sino Biopharmaceutical Ltd
HKEX:1177

Watchlist Manager
Sino Biopharmaceutical Ltd Logo
Sino Biopharmaceutical Ltd
HKEX:1177
Watchlist
Price: 3.61 HKD -2.96% Market Closed
Market Cap: 67.8B HKD

Relative Value

The Relative Value of one Sino Biopharmaceutical Ltd stock under the Base Case scenario is 3.95 HKD. Compared to the current market price of 3.61 HKD, Sino Biopharmaceutical Ltd is Undervalued by 9%.

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.

Relative Value
Base Case
3.95 HKD
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
48
Median 3Y
2.1
Median 5Y
2.5
Industry
2.3
Forward
1.9
vs History
55
vs Industry
31
Median 3Y
17.2
Median 5Y
21
Industry
19.8
Forward
19.3
vs History
76
vs Industry
38
Median 3Y
9.9
Median 5Y
11.9
Industry
14.8
vs History
55
vs Industry
20
Median 3Y
14.1
Median 5Y
15.5
Industry
22.2
vs History
69
vs Industry
41
Median 3Y
2
Median 5Y
2.4
Industry
1.9
vs History
60
vs Industry
57
Median 3Y
1.6
Median 5Y
2.1
Industry
2.4
Forward
1.5
vs History
61
vs Industry
71
Median 3Y
1.9
Median 5Y
2.5
Industry
4.7
vs History
71
vs Industry
43
Median 3Y
7.2
Median 5Y
8.9
Industry
12
Forward
5.9
vs History
71
vs Industry
43
Median 3Y
7.2
Median 5Y
10.2
Industry
14.9
Forward
6.9
vs History
71
vs Industry
44
Median 3Y
7.9
Median 5Y
9.8
Industry
13.3
vs History
74
vs Industry
33
Median 3Y
9.6
Median 5Y
12.3
Industry
17.2
vs History
66
vs Industry
59
Median 3Y
1
Median 5Y
1.3
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Sino Biopharmaceutical Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Sino Biopharmaceutical Ltd
HKEX:1177
66.2B HKD 2.2 17.8 7.2 7.2
US
Eli Lilly and Co
NYSE:LLY
694.1B USD 15.4 65.5 38.2 42.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
370.4B USD 4.2 26.3 12.3 16.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.9T DKK 6.4 18.5 12.2 13.9
CH
Roche Holding AG
SIX:ROG
202.8B CHF 3.5 17.6 9.9 11.8
CH
Novartis AG
SIX:NOVN
183.1B CHF 4.3 18.7 11.3 14.5
UK
AstraZeneca PLC
LSE:AZN
159B GBP 3.9 29.9 126 192.4
US
Merck & Co Inc
NYSE:MRK
193.6B USD 3 11.3 7.7 9.1
IE
Endo International PLC
LSE:0Y5F
162.4B USD 70 -55.5 259.5 650.8
FR
Sanofi SA
PAR:SAN
112.8B EUR 2.5 19.6 8.6 12.6
P/E Multiple
Earnings Growth PEG
HK
Sino Biopharmaceutical Ltd
HKEX:1177
Average P/E: 25.1
17.8
5%
3.6
US
Eli Lilly and Co
NYSE:LLY
65.5
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
26.3
26%
1
DK
Novo Nordisk A/S
CSE:NOVO B
18.5
19%
1
CH
Roche Holding AG
SIX:ROG
17.6
16%
1.1
CH
Novartis AG
SIX:NOVN
18.7
16%
1.2
UK
AstraZeneca PLC
LSE:AZN
29.9
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.3
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -55.5 N/A N/A
FR
Sanofi SA
PAR:SAN
19.6
28%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Sino Biopharmaceutical Ltd
HKEX:1177
Average EV/EBITDA: 394.5
7.2
13%
0.6
US
Eli Lilly and Co
NYSE:LLY
38.2
31%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.3
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.2
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.9
7%
1.4
CH
Novartis AG
SIX:NOVN
11.3
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
126
9%
14
US
Merck & Co Inc
NYSE:MRK
7.7
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
259.5
N/A N/A
FR
Sanofi SA
PAR:SAN
8.6
6%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Sino Biopharmaceutical Ltd
HKEX:1177
Average EV/EBIT: 1 697.5
7.2
11%
0.7
US
Eli Lilly and Co
NYSE:LLY
42.2
33%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.2
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
13.9
16%
0.9
CH
Roche Holding AG
SIX:ROG
11.8
9%
1.3
CH
Novartis AG
SIX:NOVN
14.5
8%
1.8
UK
AstraZeneca PLC
LSE:AZN
192.4
21%
9.2
US
Merck & Co Inc
NYSE:MRK
9.1
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
650.8
N/A N/A
FR
Sanofi SA
PAR:SAN
12.6
14%
0.9