Jiangsu Hengrui Pharmaceuticals Co Ltd
SSE:600276

Watchlist Manager
Jiangsu Hengrui Pharmaceuticals Co Ltd Logo
Jiangsu Hengrui Pharmaceuticals Co Ltd
SSE:600276
Watchlist
Price: 45.85 CNY -0.86% Market Closed
Market Cap: 292.5B CNY
Have any thoughts about
Jiangsu Hengrui Pharmaceuticals Co Ltd?
Write Note

Relative Value

The Relative Value of one Jiangsu Hengrui Pharmaceuticals Co Ltd stock under the Base Case scenario is 40.39 CNY. Compared to the current market price of 45.85 CNY, Jiangsu Hengrui Pharmaceuticals Co Ltd is Overvalued by 12%.

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
40.39 CNY
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
13
Median 3Y
11.8
Median 5Y
12.6
Industry
2.5
Forward
10.7
vs History
84
vs Industry
6
Median 3Y
62.8
Median 5Y
68
Industry
21.8
Forward
48.7
vs History
85
vs Industry
15
Median 3Y
62.9
Median 5Y
86.5
Industry
16.1
vs History
84
vs Industry
14
Median 3Y
102.2
Median 5Y
117.4
Industry
23.8
vs History
74
vs Industry
10
Median 3Y
7
Median 5Y
7.6
Industry
2.1
vs History
76
vs Industry
13
Median 3Y
11
Median 5Y
11.8
Industry
2.7
Forward
9.9
vs History
71
vs Industry
14
Median 3Y
13
Median 5Y
14.1
Industry
5.2
vs History
90
vs Industry
6
Median 3Y
60.3
Median 5Y
65.5
Industry
13.5
Forward
39.7
vs History
90
vs Industry
7
Median 3Y
60.3
Median 5Y
65.5
Industry
16.8
Forward
43.4
vs History
85
vs Industry
15
Median 3Y
57.9
Median 5Y
82.7
Industry
15.2
vs History
76
vs Industry
13
Median 3Y
80.8
Median 5Y
99.9
Industry
19.3
vs History
65
vs Industry
9
Median 3Y
11.4
Median 5Y
12.3
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Jiangsu Hengrui Pharmaceuticals 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
CN
Jiangsu Hengrui Pharmaceuticals Co Ltd
SSE:600276
292.5B CNY 11.3 53.7 46.1 46.1
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
741.7B USD 18.1 88.1 47.6 53.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
2.8T DKK 10.3 29.6 20.5 23.5
US
Johnson & Johnson
NYSE:JNJ
346.4B USD 3.9 23.6 11.4 14.9
US
Merck & Co Inc
NYSE:MRK
250B USD 3.9 20.5 10.4 12.5
CH
Roche Holding AG
SIX:ROG
199.8B CHF 3.4 17.3 9.8 11.6
UK
AstraZeneca PLC
LSE:AZN
161.8B GBP 4.1 31.5 169.4 253.9
CH
Novartis AG
SIX:NOVN
171.7B CHF 3.8 10.9 9.5 13.2
US
Pfizer Inc
NYSE:PFE
148.7B USD 2.5 35 10.4 15.8
P/E Multiple
Earnings Growth P/E to Growth
CN
Jiangsu Hengrui Pharmaceuticals Co Ltd
SSE:600276
Average P/E: 34.5
53.7
85%
0.6
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
88.1
446%
0.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
29.6
86%
0.3
US
Johnson & Johnson
NYSE:JNJ
23.6
-23%
N/A
US
Merck & Co Inc
NYSE:MRK
20.5
7 300%
0
CH
Roche Holding AG
SIX:ROG
17.3
54%
0.3
UK
AstraZeneca PLC
LSE:AZN
31.5
177%
0.2
CH
Novartis AG
SIX:NOVN
10.9
31%
0.3
US
Pfizer Inc
NYSE:PFE
35
719%
0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Jiangsu Hengrui Pharmaceuticals Co Ltd
SSE:600276
Average EV/EBITDA: 418.2
46.1
95%
0.5
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 459 134.4 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
47.6
195%
0.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
151%
25.5
DK
Novo Nordisk A/S
CSE:NOVO B
20.5
84%
0.2
US
Johnson & Johnson
NYSE:JNJ
11.4
14%
0.8
US
Merck & Co Inc
NYSE:MRK
10.4
331%
0
CH
Roche Holding AG
SIX:ROG
9.8
23%
0.4
UK
AstraZeneca PLC
LSE:AZN
169.4
64%
2.7
CH
Novartis AG
SIX:NOVN
9.5
8%
1.2
US
Pfizer Inc
NYSE:PFE
10.4
31%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Jiangsu Hengrui Pharmaceuticals Co Ltd
SSE:600276
Average EV/EBIT: 1 814.7
46.1
77%
0.6
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 046 864.6 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.1
211%
0.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
675%
26.2
DK
Novo Nordisk A/S
CSE:NOVO B
23.5
83%
0.3
US
Johnson & Johnson
NYSE:JNJ
14.9
28%
0.5
US
Merck & Co Inc
NYSE:MRK
12.5
675%
0
CH
Roche Holding AG
SIX:ROG
11.6
28%
0.4
UK
AstraZeneca PLC
LSE:AZN
253.9
131%
1.9
CH
Novartis AG
SIX:NOVN
13.2
58%
0.2
US
Pfizer Inc
NYSE:PFE
15.8
68%
0.2

See Also

Discover More
Back to Top