H

Hangzhou Flariant Co Ltd
SSE:605566

Watchlist Manager
Hangzhou Flariant Co Ltd
SSE:605566
Watchlist
Price: 31.8 CNY 5.61% Market Closed
Market Cap: 4.2B CNY

Relative Value

The Relative Value of one Hangzhou Flariant Co Ltd stock under the Base Case scenario is 16.26 CNY. Compared to the current market price of 31.8 CNY, Hangzhou Flariant Co Ltd is Overvalued by 49%.

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
16.26 CNY
Overvaluation 49%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
25
Median 3Y
2.9
Median 5Y
2.7
Industry
1.6
vs History
16
vs Industry
2
Median 3Y
111.8
Median 5Y
92.5
Industry
21
vs History
20
vs Industry
38
Median 3Y
14.2
Median 5Y
14.1
Industry
13.9
vs History
20
vs Industry
46
Median 3Y
23.8
Median 5Y
12.5
Industry
22.2
vs History
7
vs Industry
53
Median 3Y
1.4
Median 5Y
1.5
Industry
1.8
vs History
3
vs Industry
40
Median 3Y
2.4
Median 5Y
2.4
Industry
1.8
vs History
3
vs Industry
25
Median 3Y
16.4
Median 5Y
14.1
Industry
7.4
vs History
vs Industry
9
Median 3Y
-184
Median 5Y
-127.5
Industry
13.1
vs History
vs Industry
11
Median 3Y
-184
Median 5Y
-127.5
Industry
17.6
vs History
16
vs Industry
54
Median 3Y
9.8
Median 5Y
8.9
Industry
15.2
vs History
20
vs Industry
39
Median 3Y
10
Median 5Y
9.9
Industry
21.1
vs History
22
vs Industry
38
Median 3Y
1.5
Median 5Y
1.6
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Hangzhou Flariant 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 Flariant Co Ltd
SSE:605566
4.2B CNY 5 147.4 -1 940.6 -1 940.6
US
Sherwin-Williams Co
NYSE:SHW
88.7B USD 3.8 34.5 23 27.1
US
Ecolab Inc
NYSE:ECL
78.5B USD 4.9 39.5 22.5 30.2
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.7T JPY 4.1 21.4 10.4 14.3
CH
Givaudan SA
SIX:GIVN
29.4B CHF 3.9 26.9 18.3 23
CN
Wanhua Chemical Group Co Ltd
SSE:600309
246.4B CNY 1.4 22.2 21.7 21.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.6T INR 7.7 67.8 41.9 51.5
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
24.7B USD 1.8 24.8 11.2 13.8
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.8 11
CH
DSM-Firmenich AG
AEX:DSFIR
17.6B EUR 1.4 70.6 10.5 35.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
H
Hangzhou Flariant Co Ltd
SSE:605566
Average EV/EBITDA: 19.7
Negative Multiple: -1 940.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
23
7%
3.3
US
Ecolab Inc
NYSE:ECL
22.5
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.4
4%
2.6
CH
Givaudan SA
SIX:GIVN
18.3
5%
3.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.7
33%
0.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
41.9
11%
3.8
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
11.2
4%
2.8
CH
Sika AG
F:SIKA
8.8
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.5
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
H
Hangzhou Flariant Co Ltd
SSE:605566
Average EV/EBIT: 26.6
Negative Multiple: -1 940.6
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
27.1
8%
3.4
US
Ecolab Inc
NYSE:ECL
30.2
12%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
14.3
N/A N/A
CH
Givaudan SA
SIX:GIVN
23
5%
4.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.7
8%
2.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
51.5
11%
4.7
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.8
5%
2.8
CH
Sika AG
F:SIKA
11
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
35.7
36%
1