Alpha Group
SZSE:002292

Watchlist Manager
Alpha Group Logo
Alpha Group
SZSE:002292
Watchlist
Price: 9.52 CNY -5.37% Market Closed
Market Cap: 14.1B CNY

Relative Value

The Relative Value of one Alpha Group stock under the Base Case scenario is 8.9 CNY. Compared to the current market price of 9.52 CNY, Alpha Group is Overvalued 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
8.9 CNY
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
9
Median 3Y
4.7
Median 5Y
3.5
Industry
1.2
Forward
5.1
vs History
vs Industry
1
Median 3Y
-45.4
Median 5Y
-20.9
Industry
19.9
Forward
94.3
vs History
4
vs Industry
9
Median 3Y
52.8
Median 5Y
53.1
Industry
11.7
vs History
14
vs Industry
6
Median 3Y
74.3
Median 5Y
-15.3
Industry
18.7
vs History
0
vs Industry
12
Median 3Y
3.9
Median 5Y
2.9
Industry
1.7
vs History
1
vs Industry
9
Median 3Y
4.9
Median 5Y
3.8
Industry
1.4
Forward
5.1
vs History
11
vs Industry
15
Median 3Y
12.2
Median 5Y
12.2
Industry
4.5
vs History
vs Industry
3
Median 3Y
-51.2
Median 5Y
-30.1
Industry
12
Forward
50.4
vs History
vs Industry
3
Median 3Y
-51.2
Median 5Y
-30.1
Industry
17
Forward
71.5
vs History
4
vs Industry
9
Median 3Y
54.5
Median 5Y
55.6
Industry
12.5
vs History
20
vs Industry
7
Median 3Y
65.4
Median 5Y
66.9
Industry
15.7
vs History
0
vs Industry
15
Median 3Y
3.3
Median 5Y
2.3
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Alpha Group 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
Alpha Group
SZSE:002292
14.1B CNY 5.4 -46 -53.7 -53.7
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 21.2 10.7 13.5
US
Hasbro Inc
NASDAQ:HAS
12.1B USD 2.8 -21.7 14.5 16.9
JP
Shimano Inc
TSE:7309
1.5T JPY 3.2 29 13.5 20.2
UK
Games Workshop Group PLC
LSE:GAW
6.2B GBP 9.5 30 18.9 22
US
Mattel Inc
NASDAQ:MAT
6.5B USD 1.3 15.1 9.8 12.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
42.1B CNY 2.3 23.3 18.4 18.4
US
Brunswick Corp
NYSE:BC
5.8B USD 1.1 -24.3 12.9 25.9
CA
BRP Inc
TSX:DOO
8B CAD 1 327.6 10.4 18.7
US
Acushnet Holdings Corp
NYSE:GOLF
5.4B USD 2.1 24.2 16.8 19.9
IT
Technogym SpA
MIL:TGYM
3.5B EUR 3.6 36.1 17.7 24.5
P/E Multiple
Earnings Growth PEG
CN
Alpha Group
SZSE:002292
Average P/E: 63.3
Negative Multiple: -46
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
21.2
6%
3.5
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -21.7
29%
N/A
JP
Shimano Inc
TSE:7309
29
1%
29
UK
Games Workshop Group PLC
LSE:GAW
30
4%
7.5
US
Mattel Inc
NASDAQ:MAT
15.1
3%
5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.3
26%
0.9
US
Brunswick Corp
NYSE:BC
Negative Multiple: -24.3
39%
N/A
CA
BRP Inc
TSX:DOO
327.6
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
24.2
6%
4
IT
Technogym SpA
MIL:TGYM
36.1
18%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Alpha Group
SZSE:002292
Average EV/EBITDA: 14.4
Negative Multiple: -53.7
51%
N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.7
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
14.5
14%
1
JP
Shimano Inc
TSE:7309
13.5
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
18.9
4%
4.7
US
Mattel Inc
NASDAQ:MAT
9.8
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
18.4
38%
0.5
US
Brunswick Corp
NYSE:BC
12.9
4%
3.2
CA
BRP Inc
TSX:DOO
10.4
9%
1.2
US
Acushnet Holdings Corp
NYSE:GOLF
16.8
8%
2.1
IT
Technogym SpA
MIL:TGYM
17.7
14%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Alpha Group
SZSE:002292
Average EV/EBIT: 19.2
Negative Multiple: -53.7
41%
N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.5
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.9
16%
1.1
JP
Shimano Inc
TSE:7309
20.2
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
22
4%
5.5
US
Mattel Inc
NASDAQ:MAT
12.5
3%
4.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
18.4
33%
0.6
US
Brunswick Corp
NYSE:BC
25.9
7%
3.7
CA
BRP Inc
TSX:DOO
18.7
12%
1.6
US
Acushnet Holdings Corp
NYSE:GOLF
19.9
5%
4
IT
Technogym SpA
MIL:TGYM
24.5
17%
1.4