Shandong Bailong Chuangyuan Bio-Tech Co Ltd
SSE:605016

Watchlist Manager
Shandong Bailong Chuangyuan Bio-Tech Co Ltd Logo
Shandong Bailong Chuangyuan Bio-Tech Co Ltd
SSE:605016
Watchlist
Price: 17.84 CNY 2.53% Market Closed
Market Cap: 5.8B CNY
Have any thoughts about
Shandong Bailong Chuangyuan Bio-Tech Co Ltd?
Write Note

Relative Value

The Relative Value of one Shandong Bailong Chuangyuan Bio-Tech Co Ltd stock under the Base Case scenario is 25.82 CNY. Compared to the current market price of 17.84 CNY, Shandong Bailong Chuangyuan Bio-Tech Co Ltd is Undervalued by 31%.

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
25.82 CNY
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
7
Median 3Y
6.2
Median 5Y
5.6
Industry
1
Forward
4.6
vs History
57
vs Industry
19
Median 3Y
29.4
Median 5Y
27.5
Industry
16.8
Forward
20.3
vs History
61
vs Industry
11
Median 3Y
30.2
Median 5Y
28.8
Industry
9.9
vs History
vs Industry
Median 3Y
-141
Median 5Y
-272
Industry
17.3
vs History
44
vs Industry
12
Median 3Y
3.6
Median 5Y
3.4
Industry
1.5
vs History
46
vs Industry
8
Median 3Y
6
Median 5Y
5.2
Industry
1.1
Forward
4.4
vs History
46
vs Industry
10
Median 3Y
18.9
Median 5Y
16.2
Industry
4.8
vs History
53
vs Industry
12
Median 3Y
26.6
Median 5Y
22.9
Industry
10.5
Forward
14.4
vs History
53
vs Industry
16
Median 3Y
26.6
Median 5Y
22.9
Industry
13.6
Forward
17.2
vs History
55
vs Industry
13
Median 3Y
27.5
Median 5Y
26.1
Industry
11.1
vs History
vs Industry
Median 3Y
-128.4
Median 5Y
-234.8
Industry
15.5
vs History
53
vs Industry
8
Median 3Y
4.7
Median 5Y
4.1
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Shandong Bailong Chuangyuan Bio-Tech 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
Shandong Bailong Chuangyuan Bio-Tech Co Ltd
SSE:605016
5.8B CNY 5.6 24.6 22.1 22.1
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
192.1B CHF 2.1 17.1 12.4 15.2
US
Mondelez International Inc
NASDAQ:MDLZ
80B USD 2.2 21 12.9 15.5
ZA
Tiger Brands Ltd
JSE:TBS
45.3B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.7B EUR 1.5 41.5 9.5 13.9
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.8 10.3
ZA
Avi Ltd
JSE:AVI
35.9B Zac 0 0 0 0
US
General Mills Inc
NYSE:GIS
35.3B USD 1.8 13.6 10.7 12.4
US
Hershey Co
NYSE:HSY
34.2B USD 3.1 19.3 12.8 15
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
245.7B CNY 9.5 41.1 35 35
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Shandong Bailong Chuangyuan Bio-Tech Co Ltd
SSE:605016
Average EV/EBITDA: 20 740.8
22.1
48%
0.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
2%
6.2
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
6%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
20%
N/A
FR
Danone SA
PAR:BN
9.5
1%
9.5
US
Kraft Heinz Co
NASDAQ:KHC
8.8
2%
4.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
US
General Mills Inc
NYSE:GIS
10.7
0%
N/A
US
Hershey Co
NYSE:HSY
12.8
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
35
18%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Shandong Bailong Chuangyuan Bio-Tech Co Ltd
SSE:605016
Average EV/EBIT: 35 380.4
22.1
40%
0.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.2
1%
15.2
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
13.9
5%
2.8
US
Kraft Heinz Co
NASDAQ:KHC
10.3
2%
5.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
US
General Mills Inc
NYSE:GIS
12.4
0%
N/A
US
Hershey Co
NYSE:HSY
15
-1%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
35
13%
2.7