R

Rhone Ma Holdings Bhd
KLSE:RHONEMA

Watchlist Manager
Rhone Ma Holdings Bhd
KLSE:RHONEMA
Watchlist
Price: 0.635 MYR 4.96% Market Closed
Market Cap: 140.5m MYR

Relative Value

The Relative Value of one RHONEMA stock under the Base Case scenario is hidden MYR. Compared to the current market price of 0.635 MYR, Rhone Ma Holdings Bhd is hidden .

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.

RHONEMA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
78
Median 3Y
0.8
Median 5Y
0.8
Industry
2.4
Forward
0.6
vs History
96
vs Industry
37
Median 3Y
12.2
Median 5Y
12.6
Industry
20.6
Forward
9.9
vs History
49
vs Industry
43
Median 3Y
6.1
Median 5Y
7.5
Industry
15.5
vs History
15
vs Industry
22
Median 3Y
-11.1
Median 5Y
6.2
Industry
23
vs History
96
vs Industry
65
Median 3Y
1
Median 5Y
1
Industry
1.9
vs History
95
vs Industry
82
Median 3Y
0.8
Median 5Y
0.8
Industry
2.5
Forward
0.6
vs History
96
vs Industry
68
Median 3Y
2.8
Median 5Y
2.9
Industry
4.9
vs History
85
vs Industry
46
Median 3Y
6.1
Median 5Y
6.7
Industry
12.6
Forward
5.2
vs History
84
vs Industry
44
Median 3Y
7.2
Median 5Y
7.9
Industry
15.7
Forward
6.2
vs History
49
vs Industry
45
Median 3Y
5.8
Median 5Y
7.1
Industry
14
vs History
46
vs Industry
34
Median 3Y
5.5
Median 5Y
7.5
Industry
17.7
vs History
96
vs Industry
67
Median 3Y
0.9
Median 5Y
0.9
Industry
1.8

Multiples Across Competitors

RHONEMA Competitors Multiples
Rhone Ma Holdings Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Rhone Ma Holdings Bhd
KLSE:RHONEMA
140.5m MYR 0.7 11.4 5.5 6.5
US
Eli Lilly and Co
NYSE:LLY
838.1B USD 18.6 79.1 45.9 50.7
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
372.1B USD 4.2 17.1 12.4 16.3
DK
Novo Nordisk A/S
CSE:NOVO B
1.8T DKK 6.2 17.7 11.7 13.4
CH
Roche Holding AG
SIX:ROG
208.3B CHF 3.4 25.2 9.5 11.1
CH
Novartis AG
SIX:NOVN
187.4B CHF 4.4 19 11.5 14.7
UK
AstraZeneca PLC
LSE:AZN
161.3B GBP 4 30.5 126.2 192.7
US
Merck & Co Inc
NYSE:MRK
209.1B USD 3.3 12 8.6 10.3
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
FR
Sanofi SA
PAR:SAN
115.8B EUR 1.3 9.1 5 5.9
P/E Multiple
Earnings Growth PEG
MY
R
Rhone Ma Holdings Bhd
KLSE:RHONEMA
Average P/E: 24.6
11.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
79.1
49%
1.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.1
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
17.7
18%
1
CH
Roche Holding AG
SIX:ROG
25.2
32%
0.8
CH
Novartis AG
SIX:NOVN
19
17%
1.1
UK
AstraZeneca PLC
LSE:AZN
30.5
36%
0.8
US
Merck & Co Inc
NYSE:MRK
12
18%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
FR
Sanofi SA
PAR:SAN
9.1
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
R
Rhone Ma Holdings Bhd
KLSE:RHONEMA
Average EV/EBITDA: 394.9
5.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
45.9
31%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.4
8%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
11.7
14%
0.8
CH
Roche Holding AG
SIX:ROG
9.5
6%
1.6
CH
Novartis AG
SIX:NOVN
11.5
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
126.2
9%
14
US
Merck & Co Inc
NYSE:MRK
8.6
9%
1
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5
8%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
R
Rhone Ma Holdings Bhd
KLSE:RHONEMA
Average EV/EBIT: 1 698.1
6.5
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
50.7
33%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.3
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
13.4
16%
0.8
CH
Roche Holding AG
SIX:ROG
11.1
8%
1.4
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
UK
AstraZeneca PLC
LSE:AZN
192.7
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.3
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.9
14%
0.4