H

Heilongjiang Agriculture Co Ltd
SSE:600598

Watchlist Manager
Heilongjiang Agriculture Co Ltd
SSE:600598
Watchlist
Price: 17.06 CNY -9.97%
Market Cap: 30.3B CNY

Relative Value

The Relative Value of one Heilongjiang Agriculture Co Ltd stock under the Base Case scenario is 11.67 CNY. Compared to the current market price of 17.06 CNY, Heilongjiang Agriculture Co Ltd is Overvalued by 32%.

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
11.67 CNY
Overvaluation 32%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
9
Median 3Y
5.1
Median 5Y
6
Industry
0.9
Forward
5.6
vs History
30
vs Industry
24
Median 3Y
23
Median 5Y
25.1
Industry
15.8
Forward
26.4
vs History
44
vs Industry
23
Median 3Y
14.1
Median 5Y
15.9
Industry
9.5
vs History
33
vs Industry
26
Median 3Y
20
Median 5Y
22.7
Industry
17.2
vs History
15
vs Industry
17
Median 3Y
3.1
Median 5Y
3.3
Industry
1.4
vs History
55
vs Industry
13
Median 3Y
3.8
Median 5Y
4.9
Industry
1.1
Forward
4.6
vs History
23
vs Industry
19
Median 3Y
10.4
Median 5Y
11.3
Industry
4.6
vs History
12
vs Industry
20
Median 3Y
17.9
Median 5Y
19
Industry
9.8
Forward
18.6
vs History
12
vs Industry
23
Median 3Y
17.9
Median 5Y
19
Industry
12.6
vs History
41
vs Industry
32
Median 3Y
11.1
Median 5Y
12.8
Industry
10.8
vs History
36
vs Industry
26
Median 3Y
14.7
Median 5Y
18.7
Industry
15
vs History
14
vs Industry
10
Median 3Y
3.8
Median 5Y
4
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Heilongjiang Agriculture Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Heilongjiang Agriculture Co Ltd
SSE:600598
30.3B CNY 5.6 27.1 23.1 23.1
US
Archer-Daniels-Midland Co
XETRA:ADM
18.8B EUR 0.3 11.9 9.3 14.5
SG
Wilmar International Ltd
SGX:F34
19.7B SGD 0.2 12.8 3.9 6.1
CN
Tongwei Co Ltd
SSE:600438
76.2B CNY 0.8 -11.4 -20.4 -20.4
US
Bunge Ltd
NYSE:BG
10.2B USD 0.2 9 6 7.7
US
Ingredion Inc
NYSE:INGR
8.4B USD 1.1 13 7.5 9.1
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
31.5B MYR 1.7 16.9 10.5 18.5
CN
New Hope Liuhe Co Ltd
SZSE:000876
46.6B CNY 0.4 11.3 -482.2 -482.2
MY
IOI Corporation Bhd
KLSE:IOICORP
22B MYR 2.1 17 14.2 18.7
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
22B MYR 1 37.6 10.5 16.5
US
Darling Ingredients Inc
NYSE:DAR
4.6B USD 0.8 16.5 10.7 29.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
H
Heilongjiang Agriculture Co Ltd
SSE:600598
Average EV/EBITDA: 10.6
23.1
18%
1.3
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.3
13%
0.7
SG
Wilmar International Ltd
SGX:F34
3.9
6%
0.7
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -20.4
-8%
N/A
US
Bunge Ltd
NYSE:BG
6
7%
0.9
US
Ingredion Inc
NYSE:INGR
7.5
4%
1.9
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
10.5
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -482.2 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
14.2
8%
1.8
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.5
8%
1.3
US
Darling Ingredients Inc
NYSE:DAR
10.7
26%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
H
Heilongjiang Agriculture Co Ltd
SSE:600598
Average EV/EBIT: 16
23.1
16%
1.4
US
A
Archer-Daniels-Midland Co
XETRA:ADM
14.5
4%
3.6
SG
Wilmar International Ltd
SGX:F34
6.1
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -20.4
-25%
N/A
US
Bunge Ltd
NYSE:BG
7.7
6%
1.3
US
Ingredion Inc
NYSE:INGR
9.1
4%
2.3
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
18.5
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -482.2 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
18.7
8%
2.3
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.5
10%
1.7
US
Darling Ingredients Inc
NYSE:DAR
29.9
55%
0.5