Vitasoy International Holdings Ltd
HKEX:345

Watchlist Manager
Vitasoy International Holdings Ltd Logo
Vitasoy International Holdings Ltd
HKEX:345
Watchlist
Price: 6.5 HKD Market Closed
Market Cap: 6.8B HKD

Relative Value

The Relative Value of one Vitasoy International Holdings Ltd stock under the Base Case scenario is 8.34 HKD. Compared to the current market price of 6.5 HKD, Vitasoy International Holdings Ltd is Undervalued by 22%.

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
8.34 HKD
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
26
Median 3Y
1.6
Median 5Y
1.8
Industry
1
Forward
1.1
vs History
68
vs Industry
5
Median 3Y
54.4
Median 5Y
46.3
Industry
16.1
Forward
27.7
vs History
85
vs Industry
25
Median 3Y
12.4
Median 5Y
19
Industry
10
vs History
66
vs Industry
32
Median 3Y
25.7
Median 5Y
35.4
Industry
17.3
vs History
87
vs Industry
14
Median 3Y
3.2
Median 5Y
3.8
Industry
1.5
vs History
92
vs Industry
33
Median 3Y
1.3
Median 5Y
1.7
Industry
1.1
Forward
0.8
vs History
93
vs Industry
57
Median 3Y
2.6
Median 5Y
3.8
Industry
4.8
vs History
57
vs Industry
12
Median 3Y
13.8
Median 5Y
17.9
Industry
10.1
Forward
6.4
vs History
66
vs Industry
13
Median 3Y
26
Median 5Y
25.2
Industry
13.3
Forward
14.1
vs History
88
vs Industry
33
Median 3Y
10.3
Median 5Y
18.5
Industry
11.5
vs History
79
vs Industry
31
Median 3Y
12
Median 5Y
18.8
Industry
16.1
vs History
22
vs Industry
3
Median 3Y
3.8
Median 5Y
3.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Vitasoy International 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
Vitasoy International Holdings Ltd
HKEX:345
6.8B HKD 1.1 28.9 13.4 13.4
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
191B CHF 2.1 18.5 12.5 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
72.2B USD 1.9 20.4 15.9 20.8
ZA
Tiger Brands Ltd
JSE:TBS
59.2B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.7B EUR 1.8 27 11.7 15.7
US
Hershey Co
NYSE:HSY
39.6B USD 3.4 29.1 17.5 21.8
CN
Muyuan Foods Co Ltd
SZSE:002714
263.2B CNY 1.7 11.9 12.2 12.2
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.2B CHF 4.6 40.7 23.7 32.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
223.4B CNY 7.9 32.6 29.7 29.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Vitasoy International Holdings Ltd
HKEX:345
Average EV/EBITDA: 20 742.1
13.4
-2%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.5
1%
12.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.9
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.7
5%
2.3
US
Hershey Co
NYSE:HSY
17.5
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.7
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.7
16%
1.9