G

Ganso Co Ltd
SSE:603886

Watchlist Manager
Ganso Co Ltd
SSE:603886
Watchlist
Price: 14.35 CNY 3.76% Market Closed
Market Cap: 3.4B CNY

Relative Value

The Relative Value of one Ganso Co Ltd stock under the Base Case scenario is 13.13 CNY. Compared to the current market price of 14.35 CNY, Ganso Co Ltd is Overvalued by 9%.

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
13.13 CNY
Overvaluation 9%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
33
Median 3Y
1.5
Median 5Y
1.6
Industry
1
Forward
1.6
vs History
1
vs Industry
38
Median 3Y
15
Median 5Y
14.1
Industry
16.1
Forward
14.8
vs History
19
vs Industry
35
Median 3Y
8.2
Median 5Y
7.8
Industry
10
vs History
22
vs Industry
37
Median 3Y
10.4
Median 5Y
9.6
Industry
17.3
vs History
76
vs Industry
26
Median 3Y
2.4
Median 5Y
2.5
Industry
1.5
vs History
1
vs Industry
52
Median 3Y
0.9
Median 5Y
1.1
Industry
1.1
Forward
1.6
vs History
1
vs Industry
82
Median 3Y
1.6
Median 5Y
1.7
Industry
4.8
vs History
1
vs Industry
52
Median 3Y
7.1
Median 5Y
7.1
Industry
10.1
Forward
9.4
vs History
1
vs Industry
57
Median 3Y
7.1
Median 5Y
7.1
Industry
13.3
vs History
1
vs Industry
54
Median 3Y
5.2
Median 5Y
5.1
Industry
11.5
vs History
1
vs Industry
43
Median 3Y
6.8
Median 5Y
6.3
Industry
16.1
vs History
92
vs Industry
32
Median 3Y
1.6
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Ganso 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
Ganso Co Ltd
SSE:603886
3.4B CNY 1.8 27.2 21.1 21.1
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
193B CHF 2.1 18.7 12.6 15.7
US
Mondelez International Inc
NASDAQ:MDLZ
73.1B USD 1.9 20.8 16.1 21
ZA
Tiger Brands Ltd
JSE:TBS
59.2B Zac 0 0 0 0
FR
Danone SA
PAR:BN
48.5B EUR 1.8 26.4 11.4 15.4
US
Hershey Co
NYSE:HSY
39.5B USD 3.4 28.9 17.4 21.8
CN
Muyuan Foods Co Ltd
SZSE:002714
264.4B CNY 1.7 11.9 12.2 12.2
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.6B CHF 4.7 40.9 24.1 32.8
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.1B CNY 7.9 32.3 29.4 29.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
G
Ganso Co Ltd
SSE:603886
Average EV/EBITDA: 20 743
21.1
10%
2.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.6
1%
12.6
US
Mondelez International Inc
NASDAQ:MDLZ
16.1
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
US
Hershey Co
NYSE:HSY
17.4
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.1
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
G
Ganso Co Ltd
SSE:603886
Average EV/EBIT: 35 383.7
21.1
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.7
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
21
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.4
6%
2.6
US
Hershey Co
NYSE:HSY
21.8
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.8
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.4
11%
2.7