Tungkong Inc
SZSE:002117

Watchlist Manager
Tungkong Inc Logo
Tungkong Inc
SZSE:002117
Watchlist
Price: 14.14 CNY 10.04% Market Closed
Market Cap: 7.4B CNY
Have any thoughts about
Tungkong Inc?
Write Note

Relative Value

The Relative Value of one Tungkong Inc stock under the Base Case scenario is 5.51 CNY. Compared to the current market price of 14.14 CNY, Tungkong Inc is Overvalued by 61%.

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
5.51 CNY
Overvaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
18
Median 3Y
3.8
Median 5Y
3.7
Industry
1.2
Forward
5.6
vs History
0
vs Industry
20
Median 3Y
28.1
Median 5Y
24.8
Industry
16.2
Forward
41.2
vs History
33
vs Industry
22
Median 3Y
24.2
Median 5Y
17.8
Industry
9.5
vs History
38
vs Industry
28
Median 3Y
30.9
Median 5Y
21.4
Industry
15.9
vs History
3
vs Industry
25
Median 3Y
2.8
Median 5Y
2.9
Industry
1.5
vs History
4
vs Industry
26
Median 3Y
3.3
Median 5Y
3.3
Industry
1.4
Forward
5.3
vs History
0
vs Industry
26
Median 3Y
9.2
Median 5Y
8.8
Industry
4.2
vs History
0
vs Industry
14
Median 3Y
22.6
Median 5Y
20.2
Industry
8.6
Forward
24.7
vs History
0
vs Industry
20
Median 3Y
22.6
Median 5Y
20.2
Industry
11.9
Forward
28.3
vs History
25
vs Industry
29
Median 3Y
21.1
Median 5Y
16.1
Industry
10.2
vs History
28
vs Industry
28
Median 3Y
27.1
Median 5Y
20.2
Industry
13.9
vs History
20
vs Industry
15
Median 3Y
2.8
Median 5Y
2.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Tungkong Inc 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
Tungkong Inc
SZSE:002117
7.4B CNY 6.8 68.3 65 65
JP
Toppan Inc
TSE:7911
1.3T JPY 0.7 14.3 5.9 12.5
JP
Dai Nippon Printing Co Ltd
TSE:7912
1.2T JPY 0.9 9.9 7.7 12.7
JP
TOPPAN Holdings Inc
SWB:TPX
5.1B EUR 0.5 9.2 3.1 6.6
US
Brady Corp
NYSE:BRC
3.5B USD 2.5 17.9 12.7 14.4
ZA
Novus Holdings Ltd
JSE:NVS
2.3B Zac 0 0 0 0
IE
Cimpress PLC
NASDAQ:CMPR
1.8B USD 0.5 11.4 8.1 12.8
JP
Toppan Forms Co Ltd
TSE:7862
172B JPY 0.8 35.6 7.4 13.8
US
Deluxe Corp
NYSE:DLX
1B USD 0.5 18.2 6.3 11.4
US
RR Donnelley & Sons Co
F:DLLN
666m EUR 0.1 184.8 5.7 9.5
CN
Hongbo Co Ltd
SZSE:002229
5.4B CNY 9.9 -64.4 -54.4 -54.4
P/E Multiple
Earnings Growth PEG
CN
Tungkong Inc
SZSE:002117
Average P/E: 41.1
68.3
N/A N/A
JP
Toppan Inc
TSE:7911
14.3
10%
1.4
JP
Dai Nippon Printing Co Ltd
TSE:7912
9.9
2%
4.9
JP
TOPPAN Holdings Inc
SWB:TPX
9.2
10%
0.9
US
Brady Corp
NYSE:BRC
17.9
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
11.4
-2%
N/A
JP
Toppan Forms Co Ltd
TSE:7862
35.6
N/A N/A
US
Deluxe Corp
NYSE:DLX
18.2
84%
0.2
US
R
RR Donnelley & Sons Co
F:DLLN
184.8
N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -64.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Tungkong Inc
SZSE:002117
Average EV/EBITDA: 13.5
65
N/A N/A
JP
Toppan Inc
TSE:7911
5.9
10%
0.6
JP
Dai Nippon Printing Co Ltd
TSE:7912
7.7
7%
1.1
JP
TOPPAN Holdings Inc
SWB:TPX
3.1
10%
0.3
US
Brady Corp
NYSE:BRC
12.7
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
8.1
14%
0.6
JP
Toppan Forms Co Ltd
TSE:7862
7.4
N/A N/A
US
Deluxe Corp
NYSE:DLX
6.3
6%
1
US
R
RR Donnelley & Sons Co
F:DLLN
5.7
N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -54.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Tungkong Inc
SZSE:002117
Average EV/EBIT: 17.6
65
N/A N/A
JP
Toppan Inc
TSE:7911
12.5
N/A N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
12.7
N/A N/A
JP
TOPPAN Holdings Inc
SWB:TPX
6.6
N/A N/A
US
Brady Corp
NYSE:BRC
14.4
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
12.8
13%
1
JP
Toppan Forms Co Ltd
TSE:7862
13.8
N/A N/A
US
Deluxe Corp
NYSE:DLX
11.4
4%
2.8
US
R
RR Donnelley & Sons Co
F:DLLN
9.5
N/A N/A
CN
H
Hongbo Co Ltd
SZSE:002229
Negative Multiple: -54.4 N/A N/A