L

Linewell Software Co Ltd
SSE:603636

Watchlist Manager
Linewell Software Co Ltd
SSE:603636
Watchlist
Price: 13.11 CNY -2.09%
Market Cap: 7.6B CNY

Relative Value

The Relative Value of one Linewell Software Co Ltd stock under the Base Case scenario is 7.34 CNY. Compared to the current market price of 13.11 CNY, Linewell Software Co Ltd is Overvalued by 44%.

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
7.34 CNY
Overvaluation 44%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
22
Median 3Y
5.3
Median 5Y
4.4
Industry
2.4
Forward
4.9
vs History
vs Industry
1
Median 3Y
-19.7
Median 5Y
24.7
Industry
22.3
Forward
64.9
vs History
44
vs Industry
19
Median 3Y
16
Median 5Y
16
Industry
16
vs History
vs Industry
16
Median 3Y
36.6
Median 5Y
39.7
Industry
20.9
vs History
12
vs Industry
40
Median 3Y
3
Median 5Y
2.8
Industry
3
vs History
15
vs Industry
17
Median 3Y
5.8
Median 5Y
4.9
Industry
2.4
Forward
5.7
vs History
3
vs Industry
12
Median 3Y
16.3
Median 5Y
13.9
Industry
4.9
vs History
vs Industry
5
Median 3Y
-25.6
Median 5Y
25.3
Industry
12.2
Forward
23.2
vs History
vs Industry
6
Median 3Y
-25.6
Median 5Y
25.3
Industry
15.9
Forward
32
vs History
44
vs Industry
14
Median 3Y
18.8
Median 5Y
18.8
Industry
14.7
vs History
20
vs Industry
Median 3Y
-17.1
Median 5Y
-19.3
Industry
17.4
vs History
25
vs Industry
49
Median 3Y
1.9
Median 5Y
1.8
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Linewell Software 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
Linewell Software Co Ltd
SSE:603636
7.6B CNY 7.8 -30.6 -28.9 -28.9
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
420.1B USD 107.8 383.5 472.3 486.8
DE
SAP SE
XETRA:SAP
239.9B EUR 6.6 33.9 20.8 23.5
US
Salesforce Inc
NYSE:CRM
220B USD 5.5 30.5 17.7 24.4
US
Applovin Corp
NASDAQ:APP
205.5B USD 37.2 72.6 57.6 62.7
US
Intuit Inc
NASDAQ:INTU
154.5B USD 7.9 37.5 26 30.1
US
NCR Corp
LSE:0K45
144.1B USD 54.4 -2 362.1 409.3 1 197.6
US
Adobe Inc
NASDAQ:ADBE
127.3B USD 5.4 17.9 13.3 14.6
US
Synopsys Inc
NASDAQ:SNPS
94.5B USD 13.4 70.9 66.7 114.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.4B USD 16.8 82.3 46.7 52.9
P/S Multiple
Revenue Growth P/S to Growth
CN
L
Linewell Software Co Ltd
SSE:603636
Average P/S: 21 288.5
7.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
107.8
46%
2.3
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.5
10%
0.5
US
Applovin Corp
NASDAQ:APP
37.2
29%
1.3
US
Intuit Inc
NASDAQ:INTU
7.9
13%
0.6
US
N
NCR Corp
LSE:0K45
54.4
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.4
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.4
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.8
14%
1.2
P/E Multiple
Earnings Growth PEG
CN
L
Linewell Software Co Ltd
SSE:603636
Average P/E: 91.1
Negative Multiple: -30.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
383.5
94%
4.1
DE
SAP SE
XETRA:SAP
33.9
48%
0.7
US
Salesforce Inc
NYSE:CRM
30.5
32%
1
US
Applovin Corp
NASDAQ:APP
72.6
61%
1.2
US
Intuit Inc
NASDAQ:INTU
37.5
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 362.1
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.9
21%
0.9
US
Synopsys Inc
NASDAQ:SNPS
70.9
43%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.3
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
L
Linewell Software Co Ltd
SSE:603636
Average EV/EBITDA: 125.6
Negative Multiple: -28.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
472.3
137%
3.4
DE
SAP SE
XETRA:SAP
20.8
18%
1.2
US
Salesforce Inc
NYSE:CRM
17.7
24%
0.7
US
Applovin Corp
NASDAQ:APP
57.6
53%
1.1
US
Intuit Inc
NASDAQ:INTU
26
27%
1
US
N
NCR Corp
LSE:0K45
409.3
16%
25.6
US
Adobe Inc
NASDAQ:ADBE
13.3
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
66.7
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.7
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
L
Linewell Software Co Ltd
SSE:603636
Average EV/EBIT: 223
Negative Multiple: -28.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
486.8
141%
3.5
DE
SAP SE
XETRA:SAP
23.5
21%
1.1
US
Salesforce Inc
NYSE:CRM
24.4
34%
0.7
US
Applovin Corp
NASDAQ:APP
62.7
57%
1.1
US
Intuit Inc
NASDAQ:INTU
30.1
32%
0.9
US
N
NCR Corp
LSE:0K45
1 197.6
70%
17.1
US
Adobe Inc
NASDAQ:ADBE
14.6
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
114.8
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.9
30%
1.8