Angel Yeast Co Ltd
SSE:600298

Watchlist Manager
Angel Yeast Co Ltd Logo
Angel Yeast Co Ltd
SSE:600298
Watchlist
Price: 35.87 CNY 0.82% Market Closed
Market Cap: 31.2B CNY

Relative Value

The Relative Value of one Angel Yeast Co Ltd stock under the Base Case scenario is 53.44 CNY. Compared to the current market price of 35.87 CNY, Angel Yeast Co Ltd is Undervalued by 33%.

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
53.44 CNY
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
24
Median 3Y
2.3
Median 5Y
3
Industry
0.9
Forward
2
vs History
68
vs Industry
28
Median 3Y
23.9
Median 5Y
27.1
Industry
15.8
Forward
22.7
vs History
49
vs Industry
7
Median 3Y
24.2
Median 5Y
24.2
Industry
9.8
vs History
57
vs Industry
22
Median 3Y
29.5
Median 5Y
29.5
Industry
17.4
vs History
74
vs Industry
23
Median 3Y
3.2
Median 5Y
4.4
Industry
1.5
vs History
73
vs Industry
22
Median 3Y
2.6
Median 5Y
3.2
Industry
1.1
Forward
2.4
vs History
63
vs Industry
23
Median 3Y
11.2
Median 5Y
12.3
Industry
4.7
vs History
49
vs Industry
15
Median 3Y
23.2
Median 5Y
23.9
Industry
9.9
Forward
15.5
vs History
49
vs Industry
21
Median 3Y
23.2
Median 5Y
23.9
Industry
12.7
Forward
22.4
vs History
47
vs Industry
6
Median 3Y
28.7
Median 5Y
28.7
Industry
10.8
vs History
vs Industry
Median 3Y
-50.8
Median 5Y
-36.8
Industry
15
vs History
79
vs Industry
25
Median 3Y
2.3
Median 5Y
2.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Angel Yeast Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Angel Yeast Co Ltd
SSE:600298
31.2B CNY 2.1 23.8 23.8 23.8
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
235.9B CHF 2.6 21.7 14.6 17.9
US
Mondelez International Inc
NASDAQ:MDLZ
85B USD 2.3 18.4 12.4 14.8
FR
Danone SA
PAR:BN
46.3B EUR 1.7 22.9 11 14.6
ZA
Tiger Brands Ltd
JSE:TBS
41.1B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.3B USD 1.4 12.9 8.4 9.9
US
Hershey Co
NYSE:HSY
33.8B USD 3 15.2 11.1 12.8
US
General Mills Inc
NYSE:GIS
32.1B USD 1.6 12.5 10.6 12.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
222.3B CNY 8.4 36.4 30.7 30.7
ZA
Avi Ltd
JSE:AVI
30B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CN
Angel Yeast Co Ltd
SSE:600298
Average P/E: 60 101.8
23.8
13%
1.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
21.7
9%
2.4
US
Mondelez International Inc
NASDAQ:MDLZ
18.4
0%
N/A
FR
Danone SA
PAR:BN
22.9
13%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
14%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
12.9
9%
1.4
US
Hershey Co
NYSE:HSY
15.2
-12%
N/A
US
General Mills Inc
NYSE:GIS
12.5
2%
6.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
36.4
12%
3
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Angel Yeast Co Ltd
SSE:600298
Average EV/EBITDA: 20 740.6
23.8
28%
0.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.6
4%
3.6
US
Mondelez International Inc
NASDAQ:MDLZ
12.4
-1%
N/A
FR
Danone SA
PAR:BN
11
6%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
US
Hershey Co
NYSE:HSY
11.1
-8%
N/A
US
General Mills Inc
NYSE:GIS
10.6
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.7
18%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Angel Yeast Co Ltd
SSE:600298
Average EV/EBIT: 35 380.1
23.8
16%
1.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.9
3%
6
US
Mondelez International Inc
NASDAQ:MDLZ
14.8
-2%
N/A
FR
Danone SA
PAR:BN
14.6
7%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.9
0%
N/A
US
Hershey Co
NYSE:HSY
12.8
-10%
N/A
US
General Mills Inc
NYSE:GIS
12.3
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.7
14%
2.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A