Wuxi Hyatech Co Ltd
SSE:688510

Watchlist Manager
Wuxi Hyatech Co Ltd Logo
Wuxi Hyatech Co Ltd
SSE:688510
Watchlist
Price: 44.28 CNY 7.19% Market Closed
Market Cap: ¥11.5B

Relative Value

The Relative Value of one Wuxi Hyatech Co Ltd stock under the Base Case scenario is 24.31 CNY. Compared to the current market price of 44.28 CNY, Wuxi Hyatech Co Ltd is Overvalued by 45%.

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
24.31 CNY
Overvaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Wuxi Hyatech 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
Wuxi Hyatech Co Ltd
SSE:688510
11.4B CNY 15.6 94.8 88.1 88.1
US
RTX Corp
LSE:0R2N
274.7B USD 3.1 40.8 22.1 32.4
US
Raytheon Technologies Corp
NYSE:RTX
275.8B USD 3.1 41 22.2 32.6
US
Boeing Co
NYSE:BA
182.5B USD 2 96.4 -59.1 -37.8
NL
Airbus SE
PAR:AIR
149.8B EUR 2.1 29.8 17.5 26.6
FR
Safran SA
PAR:SAF
144.8B EUR 5 33.7 23.9 31.3
UK
Rolls-Royce Holdings PLC
LSE:RR
114B GBP 5.9 19.9 27.1 34.6
US
Lockheed Martin Corp
NYSE:LMT
150.6B USD 2 30 17.7 21.5
US
Howmet Aerospace Inc
NYSE:HWM
103.6B USD 12.6 68.8 43.8 49.6
US
Northrop Grumman Corp
NYSE:NOC
102.5B USD 2.4 24.5 19.7 26.4
US
General Dynamics Corp
NYSE:GD
94.8B USD 1.8 22.5 15.9 18.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Wuxi Hyatech Co Ltd
SSE:688510
Average EV/EBITDA: 29.8
88.1
47%
1.9
US
RTX Corp
LSE:0R2N
22.1
10%
2.2
US
Raytheon Technologies Corp
NYSE:RTX
22.2
10%
2.2
US
Boeing Co
NYSE:BA
Negative Multiple: -59.1 N/A N/A
NL
Airbus SE
PAR:AIR
17.5
19%
0.9
FR
Safran SA
PAR:SAF
23.9
16%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
27.1
17%
1.6
US
Lockheed Martin Corp
NYSE:LMT
17.7
7%
2.5
US
Howmet Aerospace Inc
NYSE:HWM
43.8
14%
3.1
US
Northrop Grumman Corp
NYSE:NOC
19.7
7%
2.8
US
General Dynamics Corp
NYSE:GD
15.9
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Wuxi Hyatech Co Ltd
SSE:688510
Average EV/EBIT: 36.2
88.1
N/A N/A
US
RTX Corp
LSE:0R2N
32.4
16%
2
US
Raytheon Technologies Corp
NYSE:RTX
32.6
16%
2
US
Boeing Co
NYSE:BA
Negative Multiple: -37.8 N/A N/A
NL
Airbus SE
PAR:AIR
26.6
26%
1
FR
Safran SA
PAR:SAF
31.3
20%
1.6
UK
Rolls-Royce Holdings PLC
LSE:RR
34.6
21%
1.6
US
Lockheed Martin Corp
NYSE:LMT
21.5
9%
2.4
US
Howmet Aerospace Inc
NYSE:HWM
49.6
14%
3.5
US
Northrop Grumman Corp
NYSE:NOC
26.4
9%
2.9
US
General Dynamics Corp
NYSE:GD
18.7
9%
2.1