Zhangzhou Pientzehuang Pharmaceutical Co Ltd
SSE:600436

Watchlist Manager
Zhangzhou Pientzehuang Pharmaceutical Co Ltd Logo
Zhangzhou Pientzehuang Pharmaceutical Co Ltd
SSE:600436
Watchlist
Price: 205.51 CNY -0.3%
Market Cap: 124B CNY

Relative Value

The Relative Value of one Zhangzhou Pientzehuang Pharmaceutical Co Ltd stock under the Base Case scenario is 160.16 CNY. Compared to the current market price of 205.51 CNY, Zhangzhou Pientzehuang Pharmaceutical Co Ltd is Overvalued by 22%.

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
160.16 CNY
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
12
Median 3Y
17.2
Median 5Y
18.9
Industry
2.4
Forward
10.9
vs History
95
vs Industry
11
Median 3Y
59.2
Median 5Y
67.2
Industry
20.5
Forward
38.9
vs History
31
vs Industry
4
Median 3Y
61.1
Median 5Y
65.1
Industry
15.4
vs History
34
vs Industry
5
Median 3Y
62.2
Median 5Y
63.5
Industry
22.6
vs History
93
vs Industry
7
Median 3Y
13.4
Median 5Y
14.8
Industry
2
vs History
88
vs Industry
12
Median 3Y
17
Median 5Y
18.7
Industry
2.5
Forward
10.7
vs History
88
vs Industry
8
Median 3Y
37.3
Median 5Y
40.6
Industry
4.9
vs History
90
vs Industry
10
Median 3Y
51.1
Median 5Y
57.5
Industry
12.6
Forward
31.7
vs History
90
vs Industry
13
Median 3Y
51.1
Median 5Y
57.5
Industry
15.6
Forward
32.6
vs History
30
vs Industry
4
Median 3Y
57.7
Median 5Y
62.2
Industry
13.9
vs History
33
vs Industry
4
Median 3Y
61.1
Median 5Y
66.4
Industry
17.7
vs History
95
vs Industry
10
Median 3Y
15.6
Median 5Y
21.9
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Zhangzhou Pientzehuang Pharmaceutical Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Zhangzhou Pientzehuang Pharmaceutical Co Ltd
SSE:600436
124B CNY 11.4 40.3 34.5 34.5
US
Eli Lilly and Co
NYSE:LLY
778.6B USD 17.3 73.5 42.7 47.2
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
392.6B USD 4.4 27.9 13.1 17.1
DK
Novo Nordisk A/S
CSE:NOVO B
2.1T DKK 7.3 21.1 13.9 15.8
CH
Roche Holding AG
SIX:ROG
234.7B CHF 4 20.4 11.4 13.5
CH
Novartis AG
SIX:NOVN
199B CHF 4.4 18.9 11.4 14.6
UK
AstraZeneca PLC
LSE:AZN
173.6B GBP 4.2 32 126.7 193.5
US
Merck & Co Inc
NYSE:MRK
221.8B USD 3.5 13 8.8 10.4
IE
Endo International PLC
LSE:0Y5F
167.6B USD 72.3 -57.3 267.5 670.8
US
Pfizer Inc
NYSE:PFE
141.7B USD 2.2 17.6 8.5 12.1
P/E Multiple
Earnings Growth PEG
CN
Zhangzhou Pientzehuang Pharmaceutical Co Ltd
SSE:600436
Average P/E: 29.4
40.3
15%
2.7
US
Eli Lilly and Co
NYSE:LLY
73.5
48%
1.5
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
21.1
19%
1.1
CH
Roche Holding AG
SIX:ROG
20.4
16%
1.3
CH
Novartis AG
SIX:NOVN
18.9
16%
1.2
UK
AstraZeneca PLC
LSE:AZN
32
36%
0.9
US
Merck & Co Inc
NYSE:MRK
13
17%
0.8
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -57.3 N/A N/A
US
Pfizer Inc
NYSE:PFE
17.6
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Zhangzhou Pientzehuang Pharmaceutical Co Ltd
SSE:600436
Average EV/EBITDA: 398.6
34.5
16%
2.2
US
Eli Lilly and Co
NYSE:LLY
42.7
30%
1.4
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
13.9
15%
0.9
CH
Roche Holding AG
SIX:ROG
11.4
8%
1.4
CH
Novartis AG
SIX:NOVN
11.4
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
126.7
9%
14.1
US
Merck & Co Inc
NYSE:MRK
8.8
9%
1
IE
E
Endo International PLC
LSE:0Y5F
267.5
N/A N/A
US
Pfizer Inc
NYSE:PFE
8.5
3%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Zhangzhou Pientzehuang Pharmaceutical Co Ltd
SSE:600436
Average EV/EBIT: 1 702.9
34.5
14%
2.5
US
Eli Lilly and Co
NYSE:LLY
47.2
33%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
17.1
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
15.8
16%
1
CH
Roche Holding AG
SIX:ROG
13.5
9%
1.5
CH
Novartis AG
SIX:NOVN
14.6
8%
1.8
UK
AstraZeneca PLC
LSE:AZN
193.5
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.4
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
670.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.1
10%
1.2