Inner Mongolia Yili Industrial Group Co Ltd
SSE:600887

Watchlist Manager
Inner Mongolia Yili Industrial Group Co Ltd Logo
Inner Mongolia Yili Industrial Group Co Ltd
SSE:600887
Watchlist
Price: 30.1 CNY 1.69% Market Closed
Market Cap: 191.6B CNY
Have any thoughts about
Inner Mongolia Yili Industrial Group Co Ltd?
Write Note

Relative Value

The Relative Value of one Inner Mongolia Yili Industrial Group Co Ltd stock under the Base Case scenario is 39.9 CNY. Compared to the current market price of 30.1 CNY, Inner Mongolia Yili Industrial Group Co Ltd is Undervalued by 25%.

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
39.9 CNY
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
34
Median 3Y
1.5
Median 5Y
1.9
Industry
1
Forward
1.6
vs History
80
vs Industry
45
Median 3Y
19.2
Median 5Y
23.7
Industry
16.8
Forward
16.3
vs History
85
vs Industry
39
Median 3Y
13
Median 5Y
15.7
Industry
9.9
vs History
44
vs Industry
44
Median 3Y
8.4
Median 5Y
13
Industry
17.2
vs History
66
vs Industry
17
Median 3Y
3.5
Median 5Y
4.7
Industry
1.5
vs History
58
vs Industry
34
Median 3Y
1.6
Median 5Y
1.8
Industry
1.1
Forward
1.7
vs History
50
vs Industry
47
Median 3Y
5.1
Median 5Y
5.2
Industry
4.8
vs History
68
vs Industry
22
Median 3Y
19.4
Median 5Y
21.1
Industry
10.6
Forward
11.9
vs History
68
vs Industry
31
Median 3Y
19.4
Median 5Y
21.1
Industry
13.7
Forward
16.1
vs History
84
vs Industry
39
Median 3Y
14.2
Median 5Y
15.7
Industry
11.2
vs History
80
vs Industry
30
Median 3Y
26.6
Median 5Y
27.6
Industry
15.5
vs History
69
vs Industry
23
Median 3Y
2.3
Median 5Y
3.4
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Inner Mongolia Yili Industrial 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
Inner Mongolia Yili Industrial Group Co Ltd
SSE:600887
191.6B CNY 1.6 16.1 19.7 19.7
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
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
80.1B USD 2.2 21 12.9 15.6
ZA
Tiger Brands Ltd
JSE:TBS
45.7B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
MY
Ocb Bhd
KLSE:OCB
169.5B MYR 548 14 539.1 7 359.5 9 507.7
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.7 10.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
263.1B CNY 10.2 44 37.8 37.8
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Inner Mongolia Yili Industrial Group Co Ltd
SSE:600887
Average EV/EBITDA: 21 557.1
19.7
63%
0.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
5%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
FR
Danone SA
PAR:BN
9.4
4%
2.5
MY
O
Ocb Bhd
KLSE:OCB
7 359.5
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.7
6%
1.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.8
65%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Inner Mongolia Yili Industrial Group Co Ltd
SSE:600887
Average EV/EBIT: 36 435.2
19.7
21%
0.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.1
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
19%
0.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
39%
N/A
FR
Danone SA
PAR:BN
13.8
17%
0.8
MY
O
Ocb Bhd
KLSE:OCB
9 507.7
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.8
45%
0.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7

See Also

Discover More
Back to Top