S

SSY Group Ltd
HKEX:2005

Watchlist Manager
SSY Group Ltd
HKEX:2005
Watchlist
Price: 3.22 HKD 1.9% Market Closed
Market Cap: 9.5B HKD

Relative Value

The Relative Value of one SSY Group Ltd stock under the Base Case scenario is 3.77 HKD. Compared to the current market price of 3.22 HKD, SSY Group Ltd is Undervalued by 15%.

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
3.77 HKD
Undervaluation 15%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
60
Median 3Y
2
Median 5Y
2.2
Industry
2.4
Forward
1.3
vs History
90
vs Industry
42
Median 3Y
10.8
Median 5Y
12.5
Industry
20.8
Forward
6.8
vs History
96
vs Industry
32
Median 3Y
14.6
Median 5Y
16.3
Industry
15.4
vs History
26
vs Industry
12
Median 3Y
28.2
Median 5Y
22.2
Industry
22.8
vs History
96
vs Industry
52
Median 3Y
1.8
Median 5Y
2.1
Industry
2
vs History
79
vs Industry
56
Median 3Y
2
Median 5Y
2.2
Industry
2.5
Forward
1.5
vs History
57
vs Industry
59
Median 3Y
3.6
Median 5Y
3.9
Industry
4.9
vs History
55
vs Industry
42
Median 3Y
7.7
Median 5Y
8.4
Industry
12.7
Forward
5.4
vs History
79
vs Industry
44
Median 3Y
8.7
Median 5Y
9.9
Industry
15.8
Forward
6.7
vs History
82
vs Industry
30
Median 3Y
14.9
Median 5Y
16.9
Industry
14
vs History
31
vs Industry
5
Median 3Y
44
Median 5Y
62.7
Industry
18.3
vs History
96
vs Industry
56
Median 3Y
1.3
Median 5Y
1.5
Industry
1.7

Multiples Across Competitors

Competitors Multiples
SSY Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
SSY Group Ltd
HKEX:2005
9.5B HKD 1.6 9 8.3 8.3
US
Eli Lilly and Co
NYSE:LLY
782.6B USD 17.4 73.9 42.9 47.4
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
399.2B USD 4.5 28.4 13.3 17.4
DK
Novo Nordisk A/S
CSE:NOVO B
2.1T DKK 7.2 20.7 13.6 15.5
CH
Roche Holding AG
SIX:ROG
231.6B CHF 3.9 20.1 11.2 13.3
CH
Novartis AG
SIX:NOVN
198.1B CHF 4.4 18.8 11.4 14.6
UK
AstraZeneca PLC
LSE:AZN
174.5B GBP 4.2 32.1 126.8 193.6
US
Merck & Co Inc
NYSE:MRK
227.3B USD 3.5 13.3 9 10.6
IE
Endo International PLC
LSE:0Y5F
167.6B USD 72.3 -57.3 267.5 670.8
US
Pfizer Inc
NYSE:PFE
143B USD 2.3 17.9 8.5 12.1
P/E Multiple
Earnings Growth PEG
HK
S
SSY Group Ltd
HKEX:2005
Average P/E: 26
9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
73.9
49%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
28.4
26%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
20.7
19%
1.1
CH
Roche Holding AG
SIX:ROG
20.1
16%
1.3
CH
Novartis AG
SIX:NOVN
18.8
16%
1.2
UK
AstraZeneca PLC
LSE:AZN
32.1
36%
0.9
US
Merck & Co Inc
NYSE:MRK
13.3
18%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -57.3 N/A N/A
US
Pfizer Inc
NYSE:PFE
17.9
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
S
SSY Group Ltd
HKEX:2005
Average EV/EBITDA: 396.3
8.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
42.9
30%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
13.3
7%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.6
15%
0.9
CH
Roche Holding AG
SIX:ROG
11.2
8%
1.4
CH
Novartis AG
SIX:NOVN
11.4
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
126.8
9%
14.1
US
Merck & Co Inc
NYSE:MRK
9
9%
1
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
HK
S
SSY Group Ltd
HKEX:2005
Average EV/EBIT: 1 700.5
8.3
-5%
N/A
US
Eli Lilly and Co
NYSE:LLY
47.4
33%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
17.4
12%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
15.5
16%
1
CH
Roche Holding AG
SIX:ROG
13.3
9%
1.5
CH
Novartis AG
SIX:NOVN
14.6
8%
1.8
UK
AstraZeneca PLC
LSE:AZN
193.6
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.6
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
670.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.1
10%
1.2