C

CITIC Resources Holdings Ltd
HKEX:1205

Watchlist Manager
CITIC Resources Holdings Ltd
HKEX:1205
Watchlist
Price: 0.345 HKD -1.43% Market Closed
Market Cap: 2.7B HKD
Have any thoughts about
CITIC Resources Holdings Ltd?
Write Note

Relative Value

The Relative Value of one CITIC Resources Holdings Ltd stock under the Base Case scenario is 0.434 HKD. Compared to the current market price of 0.345 HKD, CITIC Resources Holdings Ltd is Undervalued by 20%.

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
0.434 HKD
Undervaluation 20%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
38
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
vs History
19
vs Industry
65
Median 3Y
3.7
Median 5Y
3.3
Industry
14.4
vs History
57
vs Industry
56
Median 3Y
2.4
Median 5Y
3.1
Industry
7.9
vs History
4
vs Industry
48
Median 3Y
-2.9
Median 5Y
-3
Industry
15
vs History
65
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
vs History
90
vs Industry
39
Median 3Y
0.7
Median 5Y
1
Industry
0.9
vs History
58
vs Industry
47
Median 3Y
2.8
Median 5Y
4
Industry
4.2
vs History
38
vs Industry
66
Median 3Y
3.4
Median 5Y
4
Industry
8.9
vs History
28
vs Industry
62
Median 3Y
4
Median 5Y
4
Industry
11.6
vs History
55
vs Industry
57
Median 3Y
2.4
Median 5Y
3.5
Industry
8.8
vs History
36
vs Industry
45
Median 3Y
3.7
Median 5Y
3.3
Industry
10.2
vs History
79
vs Industry
78
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9

Multiples Across Competitors

Competitors Multiples
CITIC Resources Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
CITIC Resources Holdings Ltd
HKEX:1205
2.7B HKD 0.5 5.2 5.5 5.5
JP
Itochu Corp
TSE:8001
10.9T JPY 0.7 13.2 11.4 17.9
JP
Mitsubishi Corp
TSE:8058
10T JPY 0.5 9 11.4 25.9
JP
Mitsui & Co Ltd
TSE:8031
9.5T JPY 0.7 9.3 13.6 21.5
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.2 23.2 31.1
UK
Ashtead Group PLC
LSE:AHT
21.7B GBP 2.5 17.6 192 327.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
C
CITIC Resources Holdings Ltd
HKEX:1205
Average EV/EBITDA: 31.2
5.5
N/A N/A
JP
Itochu Corp
TSE:8001
11.4
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.4
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.6
17%
0.8
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.2
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
C
CITIC Resources Holdings Ltd
HKEX:1205
Average EV/EBIT: 48.1
5.5
N/A N/A
JP
Itochu Corp
TSE:8001
17.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.9
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.5
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
W W Grainger Inc
NYSE:GWW
21.1
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.1
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.1
5%
65.7

See Also

Discover More
Back to Top