Rayitek Hi-Tech Film Co Ltd Shenzhen
SSE:688323

Watchlist Manager
Rayitek Hi-Tech Film Co Ltd Shenzhen Logo
Rayitek Hi-Tech Film Co Ltd Shenzhen
SSE:688323
Watchlist
Price: 13.92 CNY -2.73%
Market Cap: 2.5B CNY

Relative Value

The Relative Value of one Rayitek Hi-Tech Film Co Ltd Shenzhen stock under the Base Case scenario is 6.78 CNY. Compared to the current market price of 13.92 CNY, Rayitek Hi-Tech Film Co Ltd Shenzhen is Overvalued by 51%.

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
6.78 CNY
Overvaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
78
vs Industry
9
Median 3Y
13
Median 5Y
13.5
Industry
1.4
Forward
6.1
vs History
vs Industry
0
Median 3Y
70.4
Median 5Y
82.9
Industry
21
Forward
950.5
vs History
26
vs Industry
23
Median 3Y
50.2
Median 5Y
53.1
Industry
12.4
vs History
8
vs Industry
38
Median 3Y
-15.6
Median 5Y
0
Industry
20.4
vs History
73
vs Industry
38
Median 3Y
3.8
Median 5Y
4.1
Industry
1.6
vs History
76
vs Industry
5
Median 3Y
15.5
Median 5Y
15.7
Industry
1.5
Forward
9
vs History
0
vs Industry
4
Median 3Y
52.6
Median 5Y
48.4
Industry
6.9
vs History
vs Industry
1
Median 3Y
73.4
Median 5Y
73.8
Industry
12.2
Forward
33.7
vs History
vs Industry
2
Median 3Y
73.4
Median 5Y
73.8
Industry
16.5
Forward
110.8
vs History
2
vs Industry
13
Median 3Y
62.3
Median 5Y
66.6
Industry
13.2
vs History
vs Industry
Median 3Y
-18
Median 5Y
-18.7
Industry
18.7
vs History
73
vs Industry
39
Median 3Y
2.4
Median 5Y
2.5
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Rayitek Hi-Tech Film Co Ltd Shenzhen Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Rayitek Hi-Tech Film Co Ltd Shenzhen
SSE:688323
2.5B CNY 8.2 -41.3 -138 -138
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 148.4 11.8 37.9
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
37.4B USD 20.9 -540.4 -660.9 -660.9
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
605.6T IDR 20.5 -528.9 -646.9 -646.9
US
Dow Inc
NYSE:DOW
25.5B USD 0.6 23.1 8.2 20.6
UK
LyondellBasell Industries NV
NYSE:LYB
23.3B USD 0.6 17.2 7.1 11.1
CN
Hengli Petrochemical Co Ltd
SSE:600346
109.5B CNY 0.5 17.4 19.3 19.3
KR
LG Chem Ltd
KRX:051910
20.7T KRW 0.4 -30 6.1 37.1
US
Westlake Corp
NYSE:WLK
13.2B USD 1.1 22 7.1 15.3
IN
Solar Industries India Ltd
NSE:SOLARINDS
979.1B INR 14.1 87.6 55.9 61.5
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
82B CNY 0.2 42.6 21.2 21.2
P/E Multiple
Earnings Growth PEG
CN
Rayitek Hi-Tech Film Co Ltd Shenzhen
SSE:688323
Average P/E: 51.2
Negative Multiple: -41.3
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
148.4
N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -540.4 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -528.9 N/A N/A
US
Dow Inc
NYSE:DOW
23.1
28%
0.8
UK
LyondellBasell Industries NV
NYSE:LYB
17.2
30%
0.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
17.4
17%
1
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -30 N/A N/A
US
Westlake Corp
NYSE:WLK
22
N/A N/A
IN
Solar Industries India Ltd
NSE:SOLARINDS
87.6
33%
2.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
42.6
69%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Rayitek Hi-Tech Film Co Ltd Shenzhen
SSE:688323
Average EV/EBITDA: 17.1
Negative Multiple: -138
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
11.8
17%
0.7
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -660.9 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -646.9 N/A N/A
US
Dow Inc
NYSE:DOW
8.2
13%
0.6
UK
LyondellBasell Industries NV
NYSE:LYB
7.1
8%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.3
30%
0.6
KR
LG Chem Ltd
KRX:051910
6.1
37%
0.2
US
Westlake Corp
NYSE:WLK
7.1
12%
0.6
IN
Solar Industries India Ltd
NSE:SOLARINDS
55.9
22%
2.5
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.2
62%
0.3