T

Tong Ren Tang Technologies Co Ltd
HKEX:1666

Watchlist Manager
Tong Ren Tang Technologies Co Ltd
HKEX:1666
Watchlist
Price: 4.82 HKD -1.43% Market Closed
Market Cap: 6.2B HKD
Have any thoughts about
Tong Ren Tang Technologies Co Ltd?
Write Note

Relative Value

The Relative Value of one Tong Ren Tang Technologies Co Ltd stock under the Base Case scenario is 7.79 HKD. Compared to the current market price of 4.82 HKD, Tong Ren Tang Technologies Co Ltd is Undervalued by 38%.

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
7.79 HKD
Undervaluation 38%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
71
Median 3Y
1.1
Median 5Y
1.2
Industry
2.4
Forward
0.8
vs History
88
vs Industry
35
Median 3Y
11.6
Median 5Y
12
Industry
20.8
Forward
8.9
vs History
vs Industry
44
Median 3Y
7.1
Median 5Y
7.4
Industry
15.8
vs History
vs Industry
30
Median 3Y
9.9
Median 5Y
8.2
Industry
22.9
vs History
80
vs Industry
64
Median 3Y
1
Median 5Y
1.1
Industry
2
vs History
53
vs Industry
84
Median 3Y
0.6
Median 5Y
0.6
Industry
2.5
Forward
0.4
vs History
47
vs Industry
79
Median 3Y
1.4
Median 5Y
1.4
Industry
5
vs History
26
vs Industry
48
Median 3Y
2.9
Median 5Y
3.1
Industry
13.1
Forward
2.4
vs History
38
vs Industry
45
Median 3Y
3.2
Median 5Y
3.2
Industry
16.2
Forward
2.7
vs History
vs Industry
48
Median 3Y
3.8
Median 5Y
4.1
Industry
14.7
vs History
vs Industry
35
Median 3Y
4.6
Median 5Y
5.1
Industry
18.4
vs History
61
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Tong Ren Tang Technologies Co 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
CN
Tong Ren Tang Technologies Co Ltd
HKEX:1666
6.2B HKD 0.8 8.9 3 3
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
759.8B USD 18.6 90.8 48.8 54.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
2.8T DKK 10.3 29.5 20.5 23.4
US
Johnson & Johnson
NYSE:JNJ
342B USD 3.9 23.3 11.3 14.7
US
Merck & Co Inc
NYSE:MRK
251.3B USD 4 20.7 10.5 12.5
CH
Roche Holding AG
SIX:ROG
213B CHF 3.6 18.5 10.4 12.3
UK
AstraZeneca PLC
LSE:AZN
170.3B GBP 4.2 32.3 169.7 254.3
CH
Novartis AG
SIX:NOVN
178.2B CHF 3.9 11 9.6 13.3
US
Pfizer Inc
NYSE:PFE
151.4B USD 2.5 35.6 10.6 16
P/E Multiple
Earnings Growth PEG
CN
T
Tong Ren Tang Technologies Co Ltd
HKEX:1666
Average P/E: 30.1
8.9
3%
3
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
90.8
76%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
29.5
23%
1.3
US
Johnson & Johnson
NYSE:JNJ
23.3
-8%
N/A
US
Merck & Co Inc
NYSE:MRK
20.7
320%
0.1
CH
Roche Holding AG
SIX:ROG
18.5
16%
1.2
UK
AstraZeneca PLC
LSE:AZN
32.3
40%
0.8
CH
Novartis AG
SIX:NOVN
11
9%
1.2
US
Pfizer Inc
NYSE:PFE
35.6
102%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
T
Tong Ren Tang Technologies Co Ltd
HKEX:1666
Average EV/EBITDA: 414
3
-1%
N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 459 134.4 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
48.8
42%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
DK
Novo Nordisk A/S
CSE:NOVO B
20.5
22%
0.9
US
Johnson & Johnson
NYSE:JNJ
11.3
4%
2.8
US
Merck & Co Inc
NYSE:MRK
10.5
63%
0.2
CH
Roche Holding AG
SIX:ROG
10.4
7%
1.5
UK
AstraZeneca PLC
LSE:AZN
169.7
18%
9.4
CH
Novartis AG
SIX:NOVN
9.6
3%
3.2
US
Pfizer Inc
NYSE:PFE
10.6
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
T
Tong Ren Tang Technologies Co Ltd
HKEX:1666
Average EV/EBIT: 1 810.6
3
2%
1.5
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 046 864.6 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54.4
45%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
DK
Novo Nordisk A/S
CSE:NOVO B
23.4
22%
1.1
US
Johnson & Johnson
NYSE:JNJ
14.7
9%
1.6
US
Merck & Co Inc
NYSE:MRK
12.5
98%
0.1
CH
Roche Holding AG
SIX:ROG
12.3
9%
1.4
UK
AstraZeneca PLC
LSE:AZN
254.3
32%
7.9
CH
Novartis AG
SIX:NOVN
13.3
17%
0.8
US
Pfizer Inc
NYSE:PFE
16
19%
0.8