K

KBC Corporation Ltd
SSE:688598

Watchlist Manager
KBC Corporation Ltd
SSE:688598
Watchlist
Price: 30.92 CNY -0.45% Market Closed
Market Cap: 6.3B CNY

Relative Value

The Relative Value of one KBC Corporation Ltd stock under the Base Case scenario is 40.12 CNY. Compared to the current market price of 30.92 CNY, KBC Corporation Ltd is Undervalued by 23%.

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
40.12 CNY
Undervaluation 23%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
67
vs Industry
19
Median 3Y
9.6
Median 5Y
12.1
Industry
1.4
Forward
4.9
vs History
vs Industry
5
Median 3Y
28.1
Median 5Y
39.8
Industry
21
Forward
-58.7
vs History
0
vs Industry
7
Median 3Y
50.4
Median 5Y
55.1
Industry
12.4
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-21.4
Industry
20.4
vs History
83
vs Industry
84
Median 3Y
2.5
Median 5Y
3.5
Industry
1.6
vs History
71
vs Industry
36
Median 3Y
8.4
Median 5Y
11.1
Industry
1.5
Forward
4.1
vs History
vs Industry
29
Median 3Y
19.5
Median 5Y
25.9
Industry
6.9
vs History
vs Industry
5
Median 3Y
20.6
Median 5Y
33.5
Industry
12.2
Forward
345
vs History
vs Industry
7
Median 3Y
20.6
Median 5Y
33.5
Industry
16.5
Forward
117.1
vs History
0
vs Industry
15
Median 3Y
47.4
Median 5Y
50.2
Industry
13.2
vs History
vs Industry
Median 3Y
-13.7
Median 5Y
-21.5
Industry
18.7
vs History
83
vs Industry
85
Median 3Y
3.1
Median 5Y
5
Industry
1.2

Multiples Across Competitors

Competitors Multiples
KBC Corporation Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
KBC Corporation Ltd
SSE:688598
6.3B CNY 10 -24.7 -21 -21
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 148.4 11.8 37.9
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
631.5T IDR 22.1 -531.1 -792.8 -792.8
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
37.4B USD 21.6 -518.4 -773.9 -773.9
US
Dow Inc
NYSE:DOW
25.4B USD 0.6 23.1 8.1 20.5
UK
LyondellBasell Industries NV
NYSE:LYB
23.2B USD 0.6 17.1 7.1 11
CN
Hengli Petrochemical Co Ltd
SSE:600346
109.5B CNY 0.5 17.4 19.3 19.3
KR
LG Chem Ltd
KRX:051910
20.5T KRW 0.4 -29.6 6 36.8
US
Westlake Corp
NYSE:WLK
12.9B USD 1.1 21.6 7 15.1
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
82B CNY 0.2 42.6 21.2 21.2
IN
Solar Industries India Ltd
NSE:SOLARINDS
963.8B INR 13.8 85.9 54.8 60.2
P/E Multiple
Earnings Growth PEG
CN
K
KBC Corporation Ltd
SSE:688598
Average P/E: 50.9
Negative Multiple: -24.7
17%
N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
148.4
N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -531.1 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -518.4 N/A N/A
US
Dow Inc
NYSE:DOW
23.1
28%
0.8
UK
LyondellBasell Industries NV
NYSE:LYB
17.1
30%
0.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
17.4
17%
1
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -29.6 N/A N/A
US
Westlake Corp
NYSE:WLK
21.6
N/A N/A
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
42.6
69%
0.6
IN
Solar Industries India Ltd
NSE:SOLARINDS
85.9
33%
2.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
K
KBC Corporation Ltd
SSE:688598
Average EV/EBITDA: 16.9
Negative Multiple: -21
51%
N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
11.8
17%
0.7
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -792.8 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -773.9 N/A N/A
US
Dow Inc
NYSE:DOW
8.1
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
37%
0.2
US
Westlake Corp
NYSE:WLK
7
12%
0.6
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.2
62%
0.3
IN
Solar Industries India Ltd
NSE:SOLARINDS
54.8
22%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
K
KBC Corporation Ltd
SSE:688598
Average EV/EBIT: 27.8
Negative Multiple: -21
15%
N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
37.9
39%
1
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -792.8 N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -773.9 N/A N/A
US
Dow Inc
NYSE:DOW
20.5
28%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
11
12%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.3
9%
2.1
KR
LG Chem Ltd
KRX:051910
36.8
109%
0.3
US
Westlake Corp
NYSE:WLK
15.1
22%
0.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.2
28%
0.8
IN
Solar Industries India Ltd
NSE:SOLARINDS
60.2
23%
2.6