W

Wenzhou Yuanfei pet toy products Co Ltd
SZSE:001222

Watchlist Manager
Wenzhou Yuanfei pet toy products Co Ltd
SZSE:001222
Watchlist
Price: 16.58 CNY 1.72% Market Closed
Market Cap: 3.2B CNY
Have any thoughts about
Wenzhou Yuanfei pet toy products Co Ltd?
Write Note

Relative Value

The Relative Value of one Wenzhou Yuanfei pet toy products Co Ltd stock under the Base Case scenario is 17.57 CNY. Compared to the current market price of 16.58 CNY, Wenzhou Yuanfei pet toy products Co Ltd is Undervalued by 6%.

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
17.57 CNY
Undervaluation 6%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
75
vs Industry
20
Median 3Y
3.1
Median 5Y
3.1
Industry
1.1
Forward
2.7
vs History
62
vs Industry
27
Median 3Y
22.2
Median 5Y
22.2
Industry
17.9
Forward
19.2
vs History
0
vs Industry
15
Median 3Y
25.4
Median 5Y
25.4
Industry
10.6
vs History
vs Industry
9
Median 3Y
32.2
Median 5Y
32.2
Industry
16.2
vs History
68
vs Industry
38
Median 3Y
2.4
Median 5Y
2.4
Industry
1.7
vs History
62
vs Industry
28
Median 3Y
2
Median 5Y
2
Industry
1.2
Forward
2.2
vs History
58
vs Industry
24
Median 3Y
9.3
Median 5Y
9.3
Industry
4
vs History
58
vs Industry
23
Median 3Y
15.7
Median 5Y
15.7
Industry
9.1
Forward
13.6
vs History
58
vs Industry
26
Median 3Y
15.7
Median 5Y
15.7
Industry
12.2
Forward
14.6
vs History
0
vs Industry
25
Median 3Y
19.2
Median 5Y
19.2
Industry
10.5
vs History
vs Industry
3
Median 3Y
31.3
Median 5Y
31.3
Industry
14.3
vs History
72
vs Industry
26
Median 3Y
3.4
Median 5Y
3.4
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Wenzhou Yuanfei pet toy products 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
Wenzhou Yuanfei pet toy products Co Ltd
SZSE:001222
3.1B CNY 2.8 23.3 17.8 17.8
JP
Bandai Namco Holdings Inc
TSE:7832
2.5T JPY 2.1 19 11.7 15.2
JP
Shimano Inc
TSE:7309
1.9T JPY 4.4 44.6 16 22.4
US
Hasbro Inc
NASDAQ:HAS
8B USD 1.9 -12.5 12.5 16
US
Mattel Inc
NASDAQ:MAT
6B USD 1.1 11 8.6 10.6
UK
Games Workshop Group PLC
LSE:GAW
4.3B GBP 8.1 28.4 17.5 20.9
US
Brunswick Corp
NYSE:BC
4.4B USD 0.8 16.2 8.1 12.4
US
Acushnet Holdings Corp
NYSE:GOLF
4.3B USD 1.8 22.7 14.5 17.2
CA
BRP Inc
TSX:DOO
5.5B CAD 0.5 29.5 6.1 8.9
JP
Yamaha Corp
TSE:7951
596.8B JPY 1.3 29.9 8.4 19
US
Peloton Interactive Inc
NASDAQ:PTON
3.6B USD 1.3 -9.1 -22.6 -14.7
P/E Multiple
Earnings Growth P/E to Growth
CN
W
Wenzhou Yuanfei pet toy products Co Ltd
SZSE:001222
Average P/E: 24.9
23.3
64%
0.4
JP
Bandai Namco Holdings Inc
TSE:7832
19
18%
1.1
JP
Shimano Inc
TSE:7309
44.6
49%
0.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -12.5 N/A N/A
US
Mattel Inc
NASDAQ:MAT
11
172%
0.1
UK
Games Workshop Group PLC
LSE:GAW
28.4
14%
2.1
US
Brunswick Corp
NYSE:BC
16.2
3%
5.1
US
Acushnet Holdings Corp
NYSE:GOLF
22.7
15%
1.5
CA
BRP Inc
TSX:DOO
29.5
-29%
N/A
JP
Yamaha Corp
TSE:7951
29.9
58%
0.5
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -9.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
W
Wenzhou Yuanfei pet toy products Co Ltd
SZSE:001222
Average EV/EBITDA: 12.1
17.8
81%
0.2
JP
Bandai Namco Holdings Inc
TSE:7832
11.7
61%
0.2
JP
Shimano Inc
TSE:7309
16
18%
0.9
US
Hasbro Inc
NASDAQ:HAS
12.5
95%
0.1
US
Mattel Inc
NASDAQ:MAT
8.6
45%
0.2
UK
Games Workshop Group PLC
LSE:GAW
17.5
8%
2.2
US
Brunswick Corp
NYSE:BC
8.1
-12%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
14.5
31%
0.5
CA
BRP Inc
TSX:DOO
6.1
-20%
N/A
JP
Yamaha Corp
TSE:7951
8.4
29%
0.3
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -22.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
W
Wenzhou Yuanfei pet toy products Co Ltd
SZSE:001222
Average EV/EBIT: 16
17.8
82%
0.2
JP
Bandai Namco Holdings Inc
TSE:7832
15.2
N/A N/A
JP
Shimano Inc
TSE:7309
22.4
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16
149%
0.1
US
Mattel Inc
NASDAQ:MAT
10.6
34%
0.3
UK
Games Workshop Group PLC
LSE:GAW
20.9
12%
1.7
US
Brunswick Corp
NYSE:BC
12.4
-18%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
17.2
17%
1
CA
BRP Inc
TSX:DOO
8.9
-30%
N/A
JP
Yamaha Corp
TSE:7951
19
N/A N/A
US
Peloton Interactive Inc
NASDAQ:PTON
Negative Multiple: -14.7 N/A N/A

See Also

Discover More
Back to Top