H

Hana Pharm Co Ltd
KRX:293480

Watchlist Manager
Hana Pharm Co Ltd
KRX:293480
Watchlist
Price: 10 540 KRW -1.95% Market Closed
Market Cap: 187.3B KRW

Relative Value

The Relative Value of one Hana Pharm Co Ltd stock under the Base Case scenario is 20 975.01 KRW. Compared to the current market price of 10 540 KRW, Hana Pharm Co Ltd is Undervalued by 50%.

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
20 975.01 KRW
Undervaluation 50%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
74
Median 3Y
1
Median 5Y
1.1
Industry
2.7
Forward
0.7
vs History
25
vs Industry
40
Median 3Y
10.4
Median 5Y
10.7
Industry
21.6
Forward
13.9
vs History
25
vs Industry
43
Median 3Y
9.9
Median 5Y
11.2
Industry
16.9
vs History
49
vs Industry
26
Median 3Y
19.2
Median 5Y
16.8
Industry
22.9
vs History
96
vs Industry
70
Median 3Y
0.8
Median 5Y
0.9
Industry
2.3
vs History
95
vs Industry
73
Median 3Y
1.1
Median 5Y
1.2
Industry
3
Forward
0.8
vs History
95
vs Industry
77
Median 3Y
1.7
Median 5Y
1.9
Industry
5.6
vs History
98
vs Industry
43
Median 3Y
6.6
Median 5Y
6.9
Industry
13.4
Forward
5.2
vs History
98
vs Industry
41
Median 3Y
8.5
Median 5Y
8.5
Industry
16.7
Forward
6.8
vs History
25
vs Industry
43
Median 3Y
9.9
Median 5Y
10.5
Industry
16.1
vs History
vs Industry
25
Median 3Y
19.5
Median 5Y
17.4
Industry
18.9
vs History
95
vs Industry
71
Median 3Y
0.7
Median 5Y
0.8
Industry
2

Multiples Across Competitors

Competitors Multiples
Hana Pharm 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
KR
Hana Pharm Co Ltd
KRX:293480
182.3B KRW 0.8 14.4 5.1 6.9
US
Eli Lilly and Co
NYSE:LLY
1T USD 16.9 54.6 36.7 39.3
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
491.8B USD 5.3 19.6 16 20.8
CH
Roche Holding AG
SIX:ROG
271.4B CHF 4.4 28.8 12.2 14.3
UK
AstraZeneca PLC
LSE:AZN
220.4B GBP 5.1 31.4 108.9 159.4
US
Merck & Co Inc
NYSE:MRK
274.9B USD 4.3 14.4 10.2 12.1
CH
Novartis AG
SIX:NOVN
218.8B CHF 4.9 19 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.4 16.3 11.3 13.2
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
144.9B USD 2.3 14.7 7.5 10.2
P/E Multiple
Earnings Growth PEG
KR
H
Hana Pharm Co Ltd
KRX:293480
Average P/E: 23.7
14.4
14%
1
US
Eli Lilly and Co
NYSE:LLY
54.6
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.6
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.8
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.4
37%
0.8
US
Merck & Co Inc
NYSE:MRK
14.4
15%
1
CH
Novartis AG
SIX:NOVN
19
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
16.3
3%
5.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.7
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
H
Hana Pharm Co Ltd
KRX:293480
Average EV/EBITDA: 400.5
5.1
12%
0.4
US
Eli Lilly and Co
NYSE:LLY
36.7
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16
9%
1.8
CH
Roche Holding AG
SIX:ROG
12.2
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.9
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.2
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11.3
1%
11.3
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
H
Hana Pharm Co Ltd
KRX:293480
Average EV/EBIT: 1 713
6.9
14%
0.5
US
Eli Lilly and Co
NYSE:LLY
39.3
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.8
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.3
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.4
23%
6.9
US
Merck & Co Inc
NYSE:MRK
12.1
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
13.2
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
7%
1.5