Hangzhou Haoyue Personal Care Co Ltd
SSE:605009

Watchlist Manager
Hangzhou Haoyue Personal Care Co Ltd Logo
Hangzhou Haoyue Personal Care Co Ltd
SSE:605009
Watchlist
Price: 40.55 CNY 0.62%
Market Cap: 6.3B CNY
Have any thoughts about
Hangzhou Haoyue Personal Care Co Ltd?
Write Note

Relative Value

The Relative Value of one Hangzhou Haoyue Personal Care Co Ltd stock under the Base Case scenario is 50.27 CNY. Compared to the current market price of 40.55 CNY, Hangzhou Haoyue Personal Care Co 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
50.27 CNY
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
67
vs Industry
26
Median 3Y
2.4
Median 5Y
2.4
Industry
1
Forward
2
vs History
71
vs Industry
42
Median 3Y
15.8
Median 5Y
16.3
Industry
16.8
Forward
12.8
vs History
59
vs Industry
42
Median 3Y
11
Median 5Y
11.9
Industry
11.9
vs History
21
vs Industry
34
Median 3Y
25.8
Median 5Y
27.7
Industry
17.6
vs History
82
vs Industry
36
Median 3Y
2.1
Median 5Y
2.3
Industry
1.6
vs History
55
vs Industry
36
Median 3Y
1.9
Median 5Y
2
Industry
1.2
Forward
1.7
vs History
67
vs Industry
31
Median 3Y
7.5
Median 5Y
8
Industry
3.8
vs History
63
vs Industry
39
Median 3Y
12.5
Median 5Y
13
Industry
10.3
Forward
8.4
vs History
63
vs Industry
45
Median 3Y
12.5
Median 5Y
13
Industry
12.9
Forward
-360.3
vs History
55
vs Industry
48
Median 3Y
9.1
Median 5Y
9.6
Industry
12.1
vs History
3
vs Industry
34
Median 3Y
19
Median 5Y
21.2
Industry
15.3
vs History
82
vs Industry
26
Median 3Y
2.7
Median 5Y
2.9
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Hangzhou Haoyue Personal Care 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
Hangzhou Haoyue Personal Care Co Ltd
SSE:605009
6.3B CNY 2.3 14.5 11.9 11.9
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 204
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.8B EUR 2.9 37.6 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.8B USD 1.7 132.2 13.1 19.9
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
P/E Multiple
Earnings Growth P/E to Growth
CN
Hangzhou Haoyue Personal Care Co Ltd
SSE:605009
Average P/E: 1 752.1
14.5
56%
0.3
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.6
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
132.2
245%
0.5
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Hangzhou Haoyue Personal Care Co Ltd
SSE:605009
Average EV/EBITDA: 757.5
11.9
93%
0.1
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
13.1
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Hangzhou Haoyue Personal Care Co Ltd
SSE:605009
Average EV/EBIT: 1 017.9
11.9
N/A N/A
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
204
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.9
35%
0.6
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Discover More
Back to Top