T

Tong Ren Tang Technologies Co Ltd
HKEX:1666

Watchlist Manager
Tong Ren Tang Technologies Co Ltd
HKEX:1666
Watchlist
Price: 4.99 HKD -2.54% Market Closed
Market Cap: 6.4B HKD

Relative Value

The Relative Value of one Tong Ren Tang Technologies Co Ltd stock under the Base Case scenario is 7.87 HKD. Compared to the current market price of 4.99 HKD, Tong Ren Tang Technologies Co Ltd is Undervalued by 37%.

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
7.87 HKD
Undervaluation 37%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
72
Median 3Y
1.1
Median 5Y
1.1
Industry
2.4
Forward
0.8
vs History
87
vs Industry
39
Median 3Y
11.2
Median 5Y
12
Industry
20.8
Forward
9.1
vs History
vs Industry
44
Median 3Y
6.6
Median 5Y
7.2
Industry
15.4
vs History
vs Industry
30
Median 3Y
9.6
Median 5Y
8.1
Industry
22.8
vs History
82
vs Industry
64
Median 3Y
1
Median 5Y
1
Industry
2
vs History
63
vs Industry
85
Median 3Y
0.6
Median 5Y
0.6
Industry
2.5
Forward
0.5
vs History
58
vs Industry
80
Median 3Y
1.3
Median 5Y
1.4
Industry
4.9
vs History
38
vs Industry
50
Median 3Y
2.9
Median 5Y
3
Industry
12.7
Forward
2.5
vs History
46
vs Industry
48
Median 3Y
3.2
Median 5Y
3.2
Industry
15.8
Forward
2.9
vs History
vs Industry
48
Median 3Y
3.6
Median 5Y
4
Industry
14
vs History
vs Industry
35
Median 3Y
4.2
Median 5Y
5
Industry
18.3
vs History
60
vs Industry
78
Median 3Y
0.5
Median 5Y
0.5
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Tong Ren Tang Technologies Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Tong Ren Tang Technologies Co Ltd
HKEX:1666
6.4B HKD 0.9 9.2 3.1 3.1
US
Eli Lilly and Co
NYSE:LLY
779.4B USD 17.3 73.6 42.8 47.2
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
394B USD 4.4 28 13.1 17.2
DK
Novo Nordisk A/S
CSE:NOVO B
2.1T DKK 7.2 20.8 13.7 15.6
CH
Roche Holding AG
SIX:ROG
236.5B CHF 4 20.6 11.5 13.6
UK
AstraZeneca PLC
LSE:AZN
177B GBP 4.2 32.6 126.9 193.8
US
Merck & Co Inc
NYSE:MRK
225.9B USD 3.5 13.2 8.9 10.5
CH
Novartis AG
SIX:NOVN
199.7B CHF 4.4 19 11.5 14.7
IE
Endo International PLC
LSE:0Y5F
167.6B USD 72.3 -57.3 267.5 670.8
US
Pfizer Inc
NYSE:PFE
142.8B USD 2.2 17.8 8.5 12.1
P/E Multiple
Earnings Growth PEG
CN
T
Tong Ren Tang Technologies Co Ltd
HKEX:1666
Average P/E: 26.1
9.2
3%
3.1
US
Eli Lilly and Co
NYSE:LLY
73.6
48%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
28
26%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
20.8
19%
1.1
CH
Roche Holding AG
SIX:ROG
20.6
16%
1.3
UK
AstraZeneca PLC
LSE:AZN
32.6
36%
0.9
US
Merck & Co Inc
NYSE:MRK
13.2
17%
0.8
CH
Novartis AG
SIX:NOVN
19
16%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -57.3 N/A N/A
US
Pfizer Inc
NYSE:PFE
17.8
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
T
Tong Ren Tang Technologies Co Ltd
HKEX:1666
Average EV/EBITDA: 395.8
3.1
-1%
N/A
US
Eli Lilly and Co
NYSE:LLY
42.8
30%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
13.1
7%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.7
15%
0.9
CH
Roche Holding AG
SIX:ROG
11.5
8%
1.4
UK
AstraZeneca PLC
LSE:AZN
126.9
9%
14.1
US
Merck & Co Inc
NYSE:MRK
8.9
9%
1
CH
Novartis AG
SIX:NOVN
11.5
5%
2.3
IE
E
Endo International PLC
LSE:0Y5F
267.5
N/A N/A
US
Pfizer Inc
NYSE:PFE
8.5
3%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
T
Tong Ren Tang Technologies Co Ltd
HKEX:1666
Average EV/EBIT: 1 700.1
3.1
2%
1.6
US
Eli Lilly and Co
NYSE:LLY
47.2
33%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
17.2
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
15.6
16%
1
CH
Roche Holding AG
SIX:ROG
13.6
9%
1.5
UK
AstraZeneca PLC
LSE:AZN
193.8
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.5
12%
0.9
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
IE
E
Endo International PLC
LSE:0Y5F
670.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.1
10%
1.2