Mulsanne Group Holding Ltd
HKEX:1817

Watchlist Manager
Mulsanne Group Holding Ltd Logo
Mulsanne Group Holding Ltd
HKEX:1817
Watchlist
Price: 0.39 HKD Market Closed
Market Cap: 370.5m HKD

Relative Value

The Relative Value of one Mulsanne Group Holding Ltd stock under the Base Case scenario is 2.68 HKD. Compared to the current market price of 0.39 HKD, Mulsanne Group Holding Ltd is Undervalued by 85%.

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
2.68 HKD
Undervaluation 85%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
74
Median 3Y
0.7
Median 5Y
1.2
Industry
0.5
vs History
50
vs Industry
17
Median 3Y
25.3
Median 5Y
12.3
Industry
16.3
vs History
96
vs Industry
69
Median 3Y
3.5
Median 5Y
17.3
Industry
8
vs History
42
vs Industry
51
Median 3Y
2
Median 5Y
-2.9
Industry
16.1
vs History
98
vs Industry
72
Median 3Y
2.4
Median 5Y
4.3
Industry
1.6
vs History
95
vs Industry
34
Median 3Y
1
Median 5Y
1.3
Industry
0.7
vs History
95
vs Industry
53
Median 3Y
2
Median 5Y
2.7
Industry
2.2
vs History
87
vs Industry
37
Median 3Y
10.9
Median 5Y
11.6
Industry
8.2
vs History
53
vs Industry
14
Median 3Y
24.2
Median 5Y
19.3
Industry
12.4
vs History
85
vs Industry
43
Median 3Y
7.6
Median 5Y
16.4
Industry
9.3
vs History
63
vs Industry
35
Median 3Y
11.2
Median 5Y
13.8
Industry
12.9
vs History
96
vs Industry
55
Median 3Y
1.2
Median 5Y
1.6
Industry
1

Multiples Across Competitors

Competitors Multiples
Mulsanne Group Holding Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Mulsanne Group Holding Ltd
HKEX:1817
370.5m HKD 0.2 11.2 7 18.8
ES
Industria de Diseno Textil SA
MAD:ITX
151.7B EUR 3.9 25.9 13.3 18.8
US
TJX Companies Inc
NYSE:TJX
142.3B USD 2.5 29.3 18.9 22.2
JP
Fast Retailing Co Ltd
TSE:9983
14.3T JPY 4.4 35 17.2 23.9
ZA
Pepkor Holdings Ltd
JSE:PPH
98.9B Zac 0 0 0 0
ZA
Mr Price Group Ltd
JSE:MRP
60.9B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
45.9B USD 2.2 22 14.1 16.5
ZA
Foschini Group Ltd
JSE:TFG
41.7B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
26.6B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
226.9B SEK 1 20.6 7 16.2
IN
Trent Ltd
NSE:TRENT
1.8T INR 11.3 94.6 59.8 79.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Mulsanne Group Holding Ltd
HKEX:1817
Average EV/EBITDA: 19.6
7
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
13.3
7%
1.9
US
TJX Companies Inc
NYSE:TJX
18.9
8%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
17.2
9%
1.9
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
9%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
US
Ross Stores Inc
NASDAQ:ROST
14.1
6%
2.3
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
16%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
15%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
7
4%
1.7
IN
Trent Ltd
NSE:TRENT
59.8
37%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Mulsanne Group Holding Ltd
HKEX:1817
Average EV/EBIT: 28
18.8
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
18.8
7%
2.7
US
TJX Companies Inc
NYSE:TJX
22.2
9%
2.5
JP
Fast Retailing Co Ltd
TSE:9983
23.9
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
13%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
16.5
6%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
28%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
15%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
16.2
8%
2
IN
Trent Ltd
NSE:TRENT
79.4
46%
1.7