Livzon Pharmaceutical Group Inc
SZSE:000513

Watchlist Manager
Livzon Pharmaceutical Group Inc Logo
Livzon Pharmaceutical Group Inc
SZSE:000513
Watchlist
Price: 35 CNY 0.4%
Market Cap: 31.9B CNY

Relative Value

The Relative Value of one Livzon Pharmaceutical Group Inc stock under the Base Case scenario is hidden CNY. Compared to the current market price of 35 CNY, Livzon Pharmaceutical Group Inc is hidden .

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.

Livzon Pharmaceutical Group Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
40
Median 3Y
2.7
Median 5Y
2.9
Industry
2.4
Forward
2.7
vs History
90
vs Industry
26
Median 3Y
17.1
Median 5Y
18.3
Industry
20.5
Forward
15.9
vs History
87
vs Industry
37
Median 3Y
10.9
Median 5Y
14.1
Industry
15.4
vs History
79
vs Industry
26
Median 3Y
12.8
Median 5Y
13.7
Industry
22.6
vs History
85
vs Industry
32
Median 3Y
2.4
Median 5Y
2.5
Industry
2
vs History
71
vs Industry
45
Median 3Y
2.2
Median 5Y
2.3
Industry
2.5
Forward
2.1
vs History
77
vs Industry
52
Median 3Y
3.5
Median 5Y
3.7
Industry
4.9
vs History
96
vs Industry
28
Median 3Y
12
Median 5Y
12.8
Industry
12.6
Forward
7.8
vs History
96
vs Industry
32
Median 3Y
12
Median 5Y
12.8
Industry
15.6
Forward
9.1
vs History
87
vs Industry
42
Median 3Y
9.1
Median 5Y
11.5
Industry
13.9
vs History
90
vs Industry
30
Median 3Y
13.2
Median 5Y
19.3
Industry
17.7
vs History
85
vs Industry
34
Median 3Y
2
Median 5Y
2.2
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Livzon Pharmaceutical Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Livzon Pharmaceutical Group Inc
SZSE:000513
32.6B CNY 2.7 16 9.8 9.8
US
Eli Lilly and Co
NYSE:LLY
819.5B USD 18.2 77.4 44.9 49.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
393B USD 4.4 27.9 13.1 17.2
DK
Novo Nordisk A/S
CSE:NOVO B
2.3T DKK 8 22.9 15.1 17.1
CH
Roche Holding AG
SIX:ROG
242.5B CHF 4.1 21.1 11.7 13.9
US
Merck & Co Inc
NYSE:MRK
233.7B USD 3.6 13.7 9.2 10.9
UK
AstraZeneca PLC
LSE:AZN
177.6B GBP 4.2 32.6 126.9 193.9
CH
Novartis AG
SIX:NOVN
199.6B CHF 4.4 18.9 11.4 14.7
IE
Endo International PLC
LSE:0Y5F
166.1B USD 71.6 -56.8 265.3 665.3
US
Pfizer Inc
NYSE:PFE
148.1B USD 2.3 18.4 8.7 12.5
P/E Multiple
Earnings Growth PEG
CN
Livzon Pharmaceutical Group Inc
SZSE:000513
Average P/E: 27.7
16
9%
1.8
US
Eli Lilly and Co
NYSE:LLY
77.4
48%
1.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
27.9
26%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
22.9
19%
1.2
CH
Roche Holding AG
SIX:ROG
21.1
16%
1.3
US
Merck & Co Inc
NYSE:MRK
13.7
17%
0.8
UK
AstraZeneca PLC
LSE:AZN
32.6
36%
0.9
CH
Novartis AG
SIX:NOVN
18.9
16%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56.8 N/A N/A
US
Pfizer Inc
NYSE:PFE
18.4
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Livzon Pharmaceutical Group Inc
SZSE:000513
Average EV/EBITDA: 396.6
9.8
23%
0.4
US
Eli Lilly and Co
NYSE:LLY
44.9
30%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
13.1
7%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
15.1
15%
1
CH
Roche Holding AG
SIX:ROG
11.7
8%
1.5
US
Merck & Co Inc
NYSE:MRK
9.2
9%
1
UK
AstraZeneca PLC
LSE:AZN
126.9
9%
14.1
CH
Novartis AG
SIX:NOVN
11.4
5%
2.3
IE
E
Endo International PLC
LSE:0Y5F
265.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
8.7
3%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Livzon Pharmaceutical Group Inc
SZSE:000513
Average EV/EBIT: 1 700.6
9.8
16%
0.6
US
Eli Lilly and Co
NYSE:LLY
49.6
33%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
17.2
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
17.1
16%
1.1
CH
Roche Holding AG
SIX:ROG
13.9
9%
1.5
US
Merck & Co Inc
NYSE:MRK
10.9
12%
0.9
UK
AstraZeneca PLC
LSE:AZN
193.9
21%
9.2
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
IE
E
Endo International PLC
LSE:0Y5F
665.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.5
10%
1.2