Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136

Watchlist Manager
Shanghai Lily & Beauty Cosmetics Co Ltd Logo
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
Watchlist
Price: 9.64 CNY 10.05% Market Closed
Market Cap: 3.9B CNY
Have any thoughts about
Shanghai Lily & Beauty Cosmetics Co Ltd?
Write Note

Relative Value

The Relative Value of one Shanghai Lily & Beauty Cosmetics Co Ltd stock under the Base Case scenario is 5.48 CNY. Compared to the current market price of 9.64 CNY, Shanghai Lily & Beauty Cosmetics Co Ltd is Overvalued by 43%.

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
5.48 CNY
Overvaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
29
Median 3Y
1.4
Median 5Y
1.6
Industry
0.6
Forward
1.2
vs History
11
vs Industry
7
Median 3Y
23.9
Median 5Y
29.4
Industry
16.7
Forward
25.8
vs History
59
vs Industry
54
Median 3Y
14.6
Median 5Y
30.5
Industry
8
vs History
59
vs Industry
49
Median 3Y
14.9
Median 5Y
31.4
Industry
15.5
vs History
82
vs Industry
59
Median 3Y
1.9
Median 5Y
2.2
Industry
1.6
vs History
82
vs Industry
49
Median 3Y
1.1
Median 5Y
1.3
Industry
0.7
Forward
0.9
vs History
82
vs Industry
53
Median 3Y
3.9
Median 5Y
4.4
Industry
2.2
vs History
9
vs Industry
5
Median 3Y
17.5
Median 5Y
19.7
Industry
8.5
Forward
13.6
vs History
9
vs Industry
8
Median 3Y
17.5
Median 5Y
19.7
Industry
12.8
Forward
14.8
vs History
59
vs Industry
66
Median 3Y
10.5
Median 5Y
24.7
Industry
9.1
vs History
59
vs Industry
58
Median 3Y
10.7
Median 5Y
25.5
Industry
12.8
vs History
82
vs Industry
53
Median 3Y
2.1
Median 5Y
2.4
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Shanghai Lily & Beauty Cosmetics 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
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
3.9B CNY 1.5 87.2 80.2 80.2
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -588 -588
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/E Multiple
Earnings Growth P/E to Growth
CN
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
Average P/E: 38.8
87.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
Average EV/EBITDA: 48.9
80.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
Average EV/EBIT: 32.7
80.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -588 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top