Beijing Tongrentang Co Ltd
SSE:600085

Watchlist Manager
Beijing Tongrentang Co Ltd Logo
Beijing Tongrentang Co Ltd
SSE:600085
Watchlist
Price: 37.14 CNY 0.65%
Market Cap: 50.9B CNY

Relative Value

The Relative Value of one Beijing Tongrentang Co Ltd stock under the Base Case scenario is 52.37 CNY. Compared to the current market price of 37.14 CNY, Beijing Tongrentang Co Ltd is Undervalued by 29%.

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
52.37 CNY
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
38
Median 3Y
4
Median 5Y
3.3
Industry
2.4
Forward
2.8
vs History
92
vs Industry
14
Median 3Y
42.3
Median 5Y
39.9
Industry
20.5
Forward
30.2
vs History
vs Industry
4
Median 3Y
19.5
Median 5Y
16.9
Industry
15.4
vs History
vs Industry
10
Median 3Y
22.6
Median 5Y
22.4
Industry
22.6
vs History
74
vs Industry
18
Median 3Y
5.5
Median 5Y
4.5
Industry
2
vs History
74
vs Industry
42
Median 3Y
3.4
Median 5Y
2.7
Industry
2.5
Forward
2.3
vs History
74
vs Industry
38
Median 3Y
7.1
Median 5Y
6
Industry
4.9
vs History
84
vs Industry
24
Median 3Y
18.9
Median 5Y
17.4
Industry
12.6
Forward
12.2
vs History
84
vs Industry
28
Median 3Y
18.9
Median 5Y
17.4
Industry
15.6
Forward
13.9
vs History
vs Industry
4
Median 3Y
16.2
Median 5Y
14.7
Industry
13.9
vs History
vs Industry
1
Median 3Y
18.3
Median 5Y
18.8
Industry
17.7
vs History
84
vs Industry
25
Median 3Y
4.2
Median 5Y
3.2
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Beijing Tongrentang Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Beijing Tongrentang Co Ltd
SSE:600085
50.9B CNY 2.8 31.3 15.2 15.2
US
Eli Lilly and Co
NYSE:LLY
819.5B USD 18.2 77.4 44.9 49.6
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
393B USD 4.4 27.9 13.1 17.2
DK
Novo Nordisk A/S
CSE:NOVO B
2.3T DKK 8 22.9 15.1 17.1
CH
Roche Holding AG
SIX:ROG
242.5B CHF 4.1 21.1 11.7 13.9
US
Merck & Co Inc
NYSE:MRK
233.7B USD 3.6 13.7 9.2 10.9
UK
AstraZeneca PLC
LSE:AZN
177.6B GBP 4.2 32.6 126.9 193.9
CH
Novartis AG
SIX:NOVN
199.6B CHF 4.4 18.9 11.4 14.7
IE
Endo International PLC
LSE:0Y5F
166.1B USD 71.6 -56.8 265.3 665.3
US
Pfizer Inc
NYSE:PFE
148.1B USD 2.3 18.4 8.7 12.5
P/E Multiple
Earnings Growth PEG
CN
Beijing Tongrentang Co Ltd
SSE:600085
Average P/E: 29.4
31.3
8%
3.9
US
Eli Lilly and Co
NYSE:LLY
77.4
48%
1.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
27.9
26%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
22.9
19%
1.2
CH
Roche Holding AG
SIX:ROG
21.1
16%
1.3
US
Merck & Co Inc
NYSE:MRK
13.7
17%
0.8
UK
AstraZeneca PLC
LSE:AZN
32.6
36%
0.9
CH
Novartis AG
SIX:NOVN
18.9
16%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56.8 N/A N/A
US
Pfizer Inc
NYSE:PFE
18.4
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Beijing Tongrentang Co Ltd
SSE:600085
Average EV/EBITDA: 397.1
15.2
12%
1.3
US
Eli Lilly and Co
NYSE:LLY
44.9
30%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
13.1
7%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
15.1
15%
1
CH
Roche Holding AG
SIX:ROG
11.7
8%
1.5
US
Merck & Co Inc
NYSE:MRK
9.2
9%
1
UK
AstraZeneca PLC
LSE:AZN
126.9
9%
14.1
CH
Novartis AG
SIX:NOVN
11.4
5%
2.3
IE
E
Endo International PLC
LSE:0Y5F
265.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
8.7
3%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Beijing Tongrentang Co Ltd
SSE:600085
Average EV/EBIT: 1 701.1
15.2
9%
1.7
US
Eli Lilly and Co
NYSE:LLY
49.6
33%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
17.2
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
17.1
16%
1.1
CH
Roche Holding AG
SIX:ROG
13.9
9%
1.5
US
Merck & Co Inc
NYSE:MRK
10.9
12%
0.9
UK
AstraZeneca PLC
LSE:AZN
193.9
21%
9.2
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
IE
E
Endo International PLC
LSE:0Y5F
665.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.5
10%
1.2