HLA GROUP CORP LTD
SSE:600398

Watchlist Manager
HLA GROUP CORP LTD Logo
HLA GROUP CORP LTD
SSE:600398
Watchlist
Price: 8.1 CNY 0.75% Market Closed
Market Cap: 38.9B CNY

Relative Value

The Relative Value of one HLA GROUP CORP LTD stock under the Base Case scenario is 7.25 CNY. Compared to the current market price of 8.1 CNY, HLA GROUP CORP LTD is Overvalued by 10%.

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
7.25 CNY
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
15
Median 3Y
1.5
Median 5Y
1.4
Industry
0.5
Forward
1.8
vs History
1
vs Industry
31
Median 3Y
12.1
Median 5Y
11.6
Industry
16.3
Forward
16.8
vs History
1
vs Industry
19
Median 3Y
7.2
Median 5Y
7.2
Industry
8
vs History
1
vs Industry
23
Median 3Y
8.2
Median 5Y
8.3
Industry
16.1
vs History
7
vs Industry
26
Median 3Y
1.9
Median 5Y
1.8
Industry
1.6
vs History
3
vs Industry
18
Median 3Y
1.2
Median 5Y
1.1
Industry
0.7
Forward
1.6
vs History
3
vs Industry
25
Median 3Y
2.7
Median 5Y
2.6
Industry
2.2
vs History
1
vs Industry
21
Median 3Y
7.4
Median 5Y
7.1
Industry
8.2
Forward
9.6
vs History
1
vs Industry
32
Median 3Y
7.4
Median 5Y
7.1
Industry
12.4
Forward
11
vs History
1
vs Industry
25
Median 3Y
5.6
Median 5Y
5.5
Industry
9.3
vs History
1
vs Industry
26
Median 3Y
6.3
Median 5Y
6.4
Industry
12.9
vs History
9
vs Industry
18
Median 3Y
1.8
Median 5Y
1.6
Industry
1

Multiples Across Competitors

Competitors Multiples
HLA GROUP CORP LTD Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
HLA GROUP CORP LTD
SSE:600398
38.9B CNY 1.8 16.2 12.3 12.3
ES
Industria de Diseno Textil SA
MAD:ITX
151.7B EUR 3.9 25.9 13.3 18.8
US
TJX Companies Inc
NYSE:TJX
142.3B USD 2.5 29.3 18.9 22.2
JP
Fast Retailing Co Ltd
TSE:9983
14.3T JPY 4.4 35 17.2 23.9
ZA
Pepkor Holdings Ltd
JSE:PPH
98.9B Zac 0 0 0 0
ZA
Mr Price Group Ltd
JSE:MRP
60.9B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
45.9B USD 2.2 22 14.1 16.5
ZA
Foschini Group Ltd
JSE:TFG
41.7B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
26.6B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
226.9B SEK 1 20.6 7 16.2
IN
Trent Ltd
NSE:TRENT
1.8T INR 11.3 94.6 59.8 79.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
HLA GROUP CORP LTD
SSE:600398
Average EV/EBITDA: 20.4
12.3
11%
1.1
ES
Industria de Diseno Textil SA
MAD:ITX
13.3
7%
1.9
US
TJX Companies Inc
NYSE:TJX
18.9
8%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
17.2
9%
1.9
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
9%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
US
Ross Stores Inc
NASDAQ:ROST
14.1
6%
2.3
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
16%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
15%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
7
4%
1.7
IN
Trent Ltd
NSE:TRENT
59.8
37%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
HLA GROUP CORP LTD
SSE:600398
Average EV/EBIT: 27
12.3
7%
1.8
ES
Industria de Diseno Textil SA
MAD:ITX
18.8
7%
2.7
US
TJX Companies Inc
NYSE:TJX
22.2
9%
2.5
JP
Fast Retailing Co Ltd
TSE:9983
23.9
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
13%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
16.5
6%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
28%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
15%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
16.2
8%
2
IN
Trent Ltd
NSE:TRENT
79.4
46%
1.7