S

Shuhua Sports Co Ltd
SSE:605299

Watchlist Manager
Shuhua Sports Co Ltd
SSE:605299
Watchlist
Price: 8.56 CNY -0.23% Market Closed
Market Cap: 3.5B CNY
Have any thoughts about
Shuhua Sports Co Ltd?
Write Note

Relative Value

The Relative Value of one Shuhua Sports Co Ltd stock under the Base Case scenario is 10.66 CNY. Compared to the current market price of 8.56 CNY, Shuhua Sports Co Ltd is Undervalued by 20%.

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
10.66 CNY
Undervaluation 20%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
21
Median 3Y
2.8
Median 5Y
2.5
Industry
1.1
Forward
2.3
vs History
55
vs Industry
16
Median 3Y
34.4
Median 5Y
28.2
Industry
17.9
Forward
28.2
vs History
48
vs Industry
18
Median 3Y
18.1
Median 5Y
17.2
Industry
10.6
vs History
22
vs Industry
30
Median 3Y
16.4
Median 5Y
14.6
Industry
16.2
vs History
73
vs Industry
26
Median 3Y
3.4
Median 5Y
3.3
Industry
1.7
vs History
57
vs Industry
22
Median 3Y
2.6
Median 5Y
2.2
Industry
1.2
Forward
2.1
vs History
55
vs Industry
24
Median 3Y
9.2
Median 5Y
7.8
Industry
4
vs History
55
vs Industry
13
Median 3Y
26.6
Median 5Y
20.8
Industry
9.1
Forward
13.1
vs History
55
vs Industry
16
Median 3Y
26.6
Median 5Y
20.8
Industry
12.2
Forward
19.6
vs History
53
vs Industry
18
Median 3Y
17.1
Median 5Y
15.5
Industry
10.5
vs History
46
vs Industry
22
Median 3Y
18.1
Median 5Y
16.3
Industry
14.3
vs History
71
vs Industry
18
Median 3Y
3.2
Median 5Y
3.1
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Shuhua Sports 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
Shuhua Sports Co Ltd
SSE:605299
3.5B CNY 2.4 27.5 20.2 20.2
JP
Bandai Namco Holdings Inc
TSE:7832
2.5T JPY 2.1 19 11.7 15.2
JP
Shimano Inc
TSE:7309
1.9T JPY 4.4 44.6 16 22.4
US
Hasbro Inc
NASDAQ:HAS
8B USD 1.9 -12.5 12.5 16
US
Mattel Inc
NASDAQ:MAT
6B USD 1.1 11 8.6 10.6
UK
Games Workshop Group PLC
LSE:GAW
4.3B GBP 8.1 28.4 17.5 20.9
US
Brunswick Corp
NYSE:BC
4.4B USD 0.8 16.2 8.1 12.4
US
Acushnet Holdings Corp
NYSE:GOLF
4.3B USD 1.8 22.7 14.5 17.2
CA
BRP Inc
TSX:DOO
5.5B CAD 0.5 29.5 6.1 8.9
JP
Yamaha Corp
TSE:7951
596.8B JPY 1.3 29.9 8.4 19
US
Peloton Interactive Inc
NASDAQ:PTON
3.6B USD 1.3 -9.1 -22.6 -14.7
P/E Multiple
Earnings Growth P/E to Growth
CN
S
Shuhua Sports Co Ltd
SSE:605299
Average P/E: 25.4
27.5
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
19
18%
1.1
JP
Shimano Inc
TSE:7309
44.6
49%
0.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -12.5 N/A N/A
US
Mattel Inc
NASDAQ:MAT
11
172%
0.1
UK
Games Workshop Group PLC
LSE:GAW
28.4
14%
2.1
US
Brunswick Corp
NYSE:BC
16.2
3%
5.1
US
Acushnet Holdings Corp
NYSE:GOLF
22.7
15%
1.5
CA
BRP Inc
TSX:DOO
29.5
-29%
N/A
JP
Yamaha Corp
TSE:7951
29.9
58%
0.5
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -9.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
S
Shuhua Sports Co Ltd
SSE:605299
Average EV/EBITDA: 12.3
20.2
41%
0.5
JP
Bandai Namco Holdings Inc
TSE:7832
11.7
61%
0.2
JP
Shimano Inc
TSE:7309
16
18%
0.9
US
Hasbro Inc
NASDAQ:HAS
12.5
95%
0.1
US
Mattel Inc
NASDAQ:MAT
8.6
45%
0.2
UK
Games Workshop Group PLC
LSE:GAW
17.5
8%
2.2
US
Brunswick Corp
NYSE:BC
8.1
-12%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
14.5
31%
0.5
CA
BRP Inc
TSX:DOO
6.1
-20%
N/A
JP
Yamaha Corp
TSE:7951
8.4
29%
0.3
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -22.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
S
Shuhua Sports Co Ltd
SSE:605299
Average EV/EBIT: 16.3
20.2
10%
2
JP
Bandai Namco Holdings Inc
TSE:7832
15.2
N/A N/A
JP
Shimano Inc
TSE:7309
22.4
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16
149%
0.1
US
Mattel Inc
NASDAQ:MAT
10.6
34%
0.3
UK
Games Workshop Group PLC
LSE:GAW
20.9
12%
1.7
US
Brunswick Corp
NYSE:BC
12.4
-18%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
17.2
17%
1
CA
BRP Inc
TSX:DOO
8.9
-30%
N/A
JP
Yamaha Corp
TSE:7951
19
N/A N/A
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -14.7 N/A N/A

See Also

Discover More
Back to Top