China Ruyi Holdings Ltd
HKEX:136

Watchlist Manager
China Ruyi Holdings Ltd Logo
China Ruyi Holdings Ltd
HKEX:136
Watchlist
Price: 2.5 HKD -1.57% Market Closed
Market Cap: 31.3B HKD
Have any thoughts about
China Ruyi Holdings Ltd?
Write Note

Relative Value

The Relative Value of one China Ruyi Holdings Ltd stock under the Base Case scenario is 1.23 HKD. Compared to the current market price of 2.5 HKD, China Ruyi Holdings Ltd is Overvalued by 51%.

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
1.23 HKD
Overvaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
4
Median 3Y
9.1
Median 5Y
13.1
Industry
0.6
Forward
6.8
vs History
55
vs Industry
13
Median 3Y
23
Median 5Y
30.5
Industry
16.7
Forward
33.4
vs History
34
vs Industry
5
Median 3Y
-5.9
Median 5Y
-10.6
Industry
8
vs History
39
vs Industry
7
Median 3Y
35.7
Median 5Y
-31
Industry
15.5
vs History
92
vs Industry
31
Median 3Y
2.2
Median 5Y
2.9
Industry
1.6
vs History
96
vs Industry
4
Median 3Y
9.7
Median 5Y
13
Industry
0.7
Forward
6.5
vs History
87
vs Industry
3
Median 3Y
16.9
Median 5Y
21.7
Industry
2.2
vs History
65
vs Industry
30
Median 3Y
12.1
Median 5Y
12.7
Industry
8.5
Forward
14.4
vs History
77
vs Industry
6
Median 3Y
18.4
Median 5Y
30.7
Industry
12.8
Forward
25.5
vs History
34
vs Industry
6
Median 3Y
-6.4
Median 5Y
-10.8
Industry
9.1
vs History
34
vs Industry
7
Median 3Y
-6.3
Median 5Y
-10.6
Industry
12.8
vs History
90
vs Industry
27
Median 3Y
1.6
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
China Ruyi 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
China Ruyi Holdings Ltd
HKEX:136
31.3B HKD 6.3 35 15.3 15.3
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/E Multiple
Earnings Growth P/E to Growth
HK
China Ruyi Holdings Ltd
HKEX:136
Average P/E: 33
35
120%
0.3
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
China Ruyi Holdings Ltd
HKEX:136
Average EV/EBITDA: 41.7
15.3
-3%
N/A
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
China Ruyi Holdings Ltd
HKEX:136
Average EV/EBIT: 24.6
15.3
225%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top