Shandong Xinhua Pharmaceutical Co Ltd
SZSE:000756

Watchlist Manager
Shandong Xinhua Pharmaceutical Co Ltd Logo
Shandong Xinhua Pharmaceutical Co Ltd
SZSE:000756
Watchlist
Price: 15.29 CNY 0.13% Market Closed
Market Cap: 7.5B CNY

Relative Value

The Relative Value of one Shandong Xinhua Pharmaceutical Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 15.29 CNY, Shandong Xinhua Pharmaceutical Co Ltd 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.

Shandong Xinhua Pharmaceutical Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
72
Median 3Y
1.1
Median 5Y
0.9
Industry
2.4
Forward
0.8
vs History
46
vs Industry
29
Median 3Y
19.3
Median 5Y
15.6
Industry
20.8
Forward
14.7
vs History
26
vs Industry
26
Median 3Y
20.1
Median 5Y
17.3
Industry
15.4
vs History
44
vs Industry
25
Median 3Y
20.1
Median 5Y
15.6
Industry
22.8
vs History
55
vs Industry
49
Median 3Y
2.2
Median 5Y
1.5
Industry
2
vs History
53
vs Industry
72
Median 3Y
1.2
Median 5Y
1
Industry
2.5
Forward
0.9
vs History
41
vs Industry
50
Median 3Y
4.4
Median 5Y
3.9
Industry
4.9
vs History
52
vs Industry
23
Median 3Y
17.8
Median 5Y
15.5
Industry
12.7
Forward
7.5
vs History
52
vs Industry
26
Median 3Y
17.8
Median 5Y
15.5
Industry
15.8
Forward
14.4
vs History
26
vs Industry
25
Median 3Y
21.6
Median 5Y
18.3
Industry
14
vs History
20
vs Industry
11
Median 3Y
49.4
Median 5Y
26.8
Industry
18.3
vs History
50
vs Industry
52
Median 3Y
1.4
Median 5Y
1.1
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Shandong Xinhua Pharmaceutical Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Shandong Xinhua Pharmaceutical Co Ltd
SZSE:000756
7.5B CNY 0.9 15.9 15.1 15.1
US
Eli Lilly and Co
NYSE:LLY
704.7B USD 15.7 66.9 38.8 42.8
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
381.8B USD 4.3 27.1 12.7 16.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.9T DKK 6.6 18.9 12.5 14.2
CH
Roche Holding AG
SIX:ROG
210.4B CHF 3.6 18.2 10.3 12.2
UK
AstraZeneca PLC
LSE:AZN
168B GBP 4.1 31.3 126.4 193.1
CH
Novartis AG
SIX:NOVN
186.2B CHF 4.2 18.1 11 14.1
US
Merck & Co Inc
NYSE:MRK
212.5B USD 3.3 12.4 8.4 10
IE
Endo International PLC
LSE:0Y5F
162.4B USD 70 -55.5 259.5 650.8
US
Pfizer Inc
NYSE:PFE
131.9B USD 2.1 16.5 8 11.5
P/E Multiple
Earnings Growth PEG
CN
Shandong Xinhua Pharmaceutical Co Ltd
SZSE:000756
Average P/E: 25
15.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
66.9
49%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
27.1
26%
1
DK
Novo Nordisk A/S
CSE:NOVO B
18.9
19%
1
CH
Roche Holding AG
SIX:ROG
18.2
16%
1.1
UK
AstraZeneca PLC
LSE:AZN
31.3
36%
0.9
CH
Novartis AG
SIX:NOVN
18.1
16%
1.1
US
Merck & Co Inc
NYSE:MRK
12.4
18%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -55.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.5
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Shandong Xinhua Pharmaceutical Co Ltd
SZSE:000756
Average EV/EBITDA: 395.4
15.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.8
30%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.7
7%
1.8
DK
Novo Nordisk A/S
CSE:NOVO B
12.5
15%
0.8
CH
Roche Holding AG
SIX:ROG
10.3
8%
1.3
UK
AstraZeneca PLC
LSE:AZN
126.4
9%
14
CH
Novartis AG
SIX:NOVN
11
5%
2.2
US
Merck & Co Inc
NYSE:MRK
8.4
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
259.5
N/A N/A
US
Pfizer Inc
NYSE:PFE
8
3%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Shandong Xinhua Pharmaceutical Co Ltd
SZSE:000756
Average EV/EBIT: 1 698.4
15.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
42.8
33%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.7
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
14.2
16%
0.9
CH
Roche Holding AG
SIX:ROG
12.2
9%
1.4
UK
AstraZeneca PLC
LSE:AZN
193.1
21%
9.2
CH
Novartis AG
SIX:NOVN
14.1
8%
1.8
US
Merck & Co Inc
NYSE:MRK
10
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
650.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
11.5
10%
1.1