Jilin Yatai Group Co Ltd
SSE:600881

Watchlist Manager
Jilin Yatai Group Co Ltd Logo
Jilin Yatai Group Co Ltd
SSE:600881
Watchlist
Price: 1.86 CNY Market Closed
Market Cap: 6B CNY

Relative Value

The Relative Value of one Jilin Yatai Group Co Ltd stock under the Base Case scenario is 4.67 CNY. Compared to the current market price of 1.86 CNY, Jilin Yatai Group Co Ltd is Undervalued by 60%.

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
4.67 CNY
Undervaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Jilin Yatai Group 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
Jilin Yatai Group Co Ltd
SSE:600881
6B CNY 0.9 -2.3 -17.4 -17.4
IE
CRH PLC
NYSE:CRH
82.4B USD 2.2 24 12.9 18.1
CH
Holcim AG
SIX:HOLN
42B CHF 2 2.7 8.7 12.6
DE
HeidelbergCement AG
XETRA:HEI
41.5B EUR 1.5 5.4 4.7 5.5
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
3.6T INR 4.4 52.1 25.2 35.7
US
Vulcan Materials Co
NYSE:VMC
40.4B USD 5.1 36.1 19.3 28.1
US
Martin Marietta Materials Inc
NYSE:MLM
39.3B USD 5.9 34.1 20.2 28.3
DE
Heidelberg Materials AG
XMUN:HEI
27B EUR 1 3.5 3.2 3.8
US
Amrize AG
SIX:AMRZ
24.1B CHF 3.3 33.9 26.3 30.7
IN
Grasim Industries Ltd
NSE:GRASIM
1.9T INR 1.2 46.5 9.5 12.3
MX
Cemex SAB de CV
NYSE:CX
18.4B USD 1.2 13.5 8.2 15.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Jilin Yatai Group Co Ltd
SSE:600881
Average EV/EBITDA: 13.8
Negative Multiple: -17.4
N/A N/A
IE
C
CRH PLC
NYSE:CRH
12.9
10%
1.3
CH
Holcim AG
SIX:HOLN
8.7
-10%
N/A
DE
HeidelbergCement AG
XETRA:HEI
4.7
7%
0.7
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
25.2
25%
1
US
Vulcan Materials Co
NYSE:VMC
19.3
13%
1.5
US
Martin Marietta Materials Inc
NYSE:MLM
20.2
11%
1.8
DE
H
Heidelberg Materials AG
XMUN:HEI
3.2
7%
0.5
US
A
Amrize AG
SIX:AMRZ
26.3
N/A N/A
IN
Grasim Industries Ltd
NSE:GRASIM
9.5
-51%
N/A
MX
Cemex SAB de CV
NYSE:CX
8.2
6%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Jilin Yatai Group Co Ltd
SSE:600881
Average EV/EBIT: 19
Negative Multiple: -17.4
N/A N/A
IE
C
CRH PLC
NYSE:CRH
18.1
10%
1.8
CH
Holcim AG
SIX:HOLN
12.6
-7%
N/A
DE
HeidelbergCement AG
XETRA:HEI
5.5
12%
0.5
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
35.7
31%
1.2
US
Vulcan Materials Co
NYSE:VMC
28.1
15%
1.9
US
Martin Marietta Materials Inc
NYSE:MLM
28.3
12%
2.4
DE
H
Heidelberg Materials AG
XMUN:HEI
3.8
12%
0.3
US
A
Amrize AG
SIX:AMRZ
30.7
N/A N/A
IN
Grasim Industries Ltd
NSE:GRASIM
12.3
-63%
N/A
MX
Cemex SAB de CV
NYSE:CX
15.2
6%
2.5