E

Epoxy Base Electronic Material Corp Ltd
SSE:603002

Watchlist Manager
Epoxy Base Electronic Material Corp Ltd
SSE:603002
Watchlist
Price: 8.19 CNY 8.05% Market Closed
Market Cap: 9.3B CNY

Relative Value

The Relative Value of one Epoxy Base Electronic Material Corp Ltd stock under the Base Case scenario is 10.17 CNY. Compared to the current market price of 8.19 CNY, Epoxy Base Electronic Material Corp Ltd is Undervalued by 19%.

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
10.17 CNY
Undervaluation 19%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
21
Median 3Y
2.7
Median 5Y
2
Industry
1.6
Forward
2
vs History
1
vs Industry
4
Median 3Y
79.1
Median 5Y
47.8
Industry
20.8
Forward
23
vs History
1
vs Industry
7
Median 3Y
51.9
Median 5Y
28.1
Industry
13.7
vs History
vs Industry
23
Median 3Y
-15.9
Median 5Y
-9.5
Industry
22.1
vs History
25
vs Industry
33
Median 3Y
1.9
Median 5Y
2.1
Industry
1.7
vs History
3
vs Industry
24
Median 3Y
2.2
Median 5Y
1.7
Industry
1.8
Forward
2.1
vs History
3
vs Industry
4
Median 3Y
30.2
Median 5Y
19.6
Industry
7.3
vs History
1
vs Industry
2
Median 3Y
83.1
Median 5Y
34.6
Industry
13.1
Forward
15.1
vs History
1
vs Industry
2
Median 3Y
83.1
Median 5Y
34.6
Industry
17.6
Forward
20.2
vs History
1
vs Industry
9
Median 3Y
41.6
Median 5Y
24.7
Industry
15.2
vs History
vs Industry
Median 3Y
-15.1
Median 5Y
-10
Industry
21.2
vs History
30
vs Industry
22
Median 3Y
2.1
Median 5Y
2.1
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Epoxy Base Electronic Material Corp 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
Epoxy Base Electronic Material Corp Ltd
SSE:603002
9.3B CNY 3.5 241.8 367.9 367.9
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 -33.9 11.5 68.3
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
45.6B USD 8.1 25.7 189.4 189.4
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
577.4T IDR 6.1 19.3 143.3 143.3
CN
Hengli Petrochemical Co Ltd
SSE:600346
167.2B CNY 0.8 24 24.2 24.2
US
Dow Inc
NYSE:DOW
19.6B USD 0.5 -17.2 9.6 62.5
KR
LG Chem Ltd
KRX:051910
26.3T KRW 0.6 -17.8 6.6 31.8
UK
LyondellBasell Industries NV
NYSE:LYB
16.3B USD 0.5 -13.6 9.8 21.3
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
113.4B CNY 0.4 154.1 29.1 29.1
TW
Nan Ya Plastics Corp
TWSE:1303
552.8B TWD 2.1 -5 071.5 28.3 320.2
ID
Barito Pacific Tbk PT
IDX:BRPT
265.2T IDR 2.5 25.7 326.6 326.6
P/E Multiple
Earnings Growth PEG
CN
E
Epoxy Base Electronic Material Corp Ltd
SSE:603002
Average P/E: 81.8
241.8
73%
3.3
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
Negative Multiple: -33.9
66%
N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
25.7
N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
19.3
N/A N/A
CN
Hengli Petrochemical Co Ltd
SSE:600346
24
16%
1.5
US
Dow Inc
NYSE:DOW
Negative Multiple: -17.2
-27%
N/A
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -17.8 N/A N/A
UK
LyondellBasell Industries NV
NYSE:LYB
Negative Multiple: -13.6
3%
N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
154.1
87%
1.8
TW
Nan Ya Plastics Corp
TWSE:1303
Negative Multiple: -5 071.5
85%
N/A
ID
Barito Pacific Tbk PT
IDX:BRPT
25.7
21%
1.2