China Tourism Group Duty Free Corp Ltd
SSE:601888

Watchlist Manager
China Tourism Group Duty Free Corp Ltd Logo
China Tourism Group Duty Free Corp Ltd
SSE:601888
Watchlist
Price: 67.95 CNY -3.22%
Market Cap: 132.7B CNY

Relative Value

The Relative Value of one China Tourism Group Duty Free Corp Ltd stock under the Base Case scenario is 76.85 CNY. Compared to the current market price of 67.95 CNY, China Tourism Group Duty Free Corp Ltd is Undervalued by 12%.

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
76.85 CNY
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
13
Median 3Y
3.3
Median 5Y
5.7
Industry
0.5
Forward
2.3
vs History
80
vs Industry
20
Median 3Y
36.1
Median 5Y
44.2
Industry
16
Forward
25
vs History
63
vs Industry
14
Median 3Y
20.8
Median 5Y
48.1
Industry
7.5
vs History
55
vs Industry
18
Median 3Y
23.4
Median 5Y
29.7
Industry
14.8
vs History
87
vs Industry
26
Median 3Y
4.2
Median 5Y
8.8
Industry
1.5
vs History
84
vs Industry
17
Median 3Y
2.9
Median 5Y
5.3
Industry
0.6
Forward
1.9
vs History
80
vs Industry
17
Median 3Y
10.7
Median 5Y
16.8
Industry
2.1
vs History
84
vs Industry
16
Median 3Y
24.4
Median 5Y
29.5
Industry
8.1
Forward
13.1
vs History
84
vs Industry
26
Median 3Y
24.4
Median 5Y
29.5
Industry
12.1
Forward
15.6
vs History
63
vs Industry
20
Median 3Y
16.8
Median 5Y
46.5
Industry
8.8
vs History
58
vs Industry
22
Median 3Y
18.2
Median 5Y
38
Industry
12.3
vs History
88
vs Industry
14
Median 3Y
4.9
Median 5Y
9.2
Industry
1

Multiples Across Competitors

Competitors Multiples
China Tourism Group Duty Free Corp Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
China Tourism Group Duty Free Corp Ltd
SSE:601888
140.6B CNY 2.4 25.9 17.4 17.4
US
Tractor Supply Co
NASDAQ:TSCO
27.5B USD 1.8 25 15.2 19.8
CN
Pop Mart International Group Ltd
HKEX:9992
214.3B HKD 15.4 64.2 46 46
US
Ulta Beauty Inc
NASDAQ:ULTA
16.6B USD 1.5 13.8 8.7 10.2
US
DICK'S Sporting Goods Inc
NYSE:DKS
14.9B USD 1.1 12.8 7.8 10
HK
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
93.3B HKD 1 21.1 13 17.3
JP
Sanrio Co Ltd
TSE:8136
1.5T JPY 11 41.4 28.6 29.8
NL
Grandvision NV
F:8GV
7.2B EUR 1.8 20.1 18.2 18.2
US
Bath & Body Works Inc
NYSE:BBWI
5.8B USD 0.8 7.2 5.8 7.1
CH
Dufry AG
SIX:DUFN
4.4B CHF 0.5 92 4.9 14.7
UK
JD Sports Fashion PLC
LSE:JD
3.7B GBP 0.3 11.7 2.2 3.5