S

Shenzhen Salubris Pharmaceuticals Co Ltd
SZSE:002294

Watchlist Manager
Shenzhen Salubris Pharmaceuticals Co Ltd
SZSE:002294
Watchlist
Price: 32.27 CNY 1.64% Market Closed
Market Cap: 36B CNY
Have any thoughts about
Shenzhen Salubris Pharmaceuticals Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Shenzhen Salubris Pharmaceuticals Co Ltd stock under the Base Case scenario is 32.28 CNY. Compared to the current market price of 32.27 CNY, Shenzhen Salubris Pharmaceuticals Co Ltd is Fairly Valued.

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
32.28 CNY
Fairly Valued
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

9
P/S
P/S
Price to Sales
9
vs History
63
vs Industry
17
Median 3Y
9.5
Median 5Y
9.6
Industry
2.5
Forward
8.6
More Details
57.7
P/E
P/E
Price to Earnings
57.7
vs History
53
vs Industry
7
Median 3Y
55.5
Median 5Y
56.5
Industry
21.8
Forward
54.9
More Details
30.4
P/OCF
P/OCF
Price to OCF
30.4
vs History
50
vs Industry
13
Median 3Y
32.8
Median 5Y
30.9
Industry
16.1
More Details
81.3
P/FCFE
P/FCFE
Price to FCFE
81.3
vs History
46
vs Industry
3
Median 3Y
117.1
Median 5Y
73
Industry
23.8
More Details
4.5
P/B
P/B
Price to Book Value
4.5
vs History
44
vs Industry
19
Median 3Y
4.1
Median 5Y
4.2
Industry
2.1
More Details
8.5
EV/S
EV/S
Enterprise Value to Sales
8.5
vs History
61
vs Industry
16
Median 3Y
8.7
Median 5Y
9
Industry
2.7
Forward
8.1
More Details
12
EV/GP
EV/GP
Enterprise Value to Gross Profit
12
vs History
63
vs Industry
15
Median 3Y
12.7
Median 5Y
12.9
Industry
5.2
More Details
53.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
53.5
vs History
65
vs Industry
6
Median 3Y
55
Median 5Y
57.5
Industry
13.5
Forward
32.3
More Details
53.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
53.5
vs History
65
vs Industry
7
Median 3Y
55
Median 5Y
57.5
Industry
16.8
Forward
53.5
More Details
28.6
EV/OCF
EV/OCF
Enterprise Value to OCF
28.6
vs History
47
vs Industry
13
Median 3Y
30.9
Median 5Y
28.9
Industry
15.2
More Details
59
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
59
vs History
49
vs Industry
3
Median 3Y
86.7
Median 5Y
60.1
Industry
19.3
More Details
4.5
EV/IC
EV/IC
Enterprise Value to IC
4.5
vs History
49
vs Industry
19
Median 3Y
4.2
Median 5Y
4.4
Industry
1.9
More Details

Multiples Across Competitors

Competitors Multiples
Shenzhen Salubris Pharmaceuticals Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Shenzhen Salubris Pharmaceuticals Co Ltd
SZSE:002294
35.2B CNY 9 57.7 53.5 53.5
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
749.1B USD 18.5 89.9 48.1 53.7
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
2.7T DKK 10.2 29 20.2 23
US
Johnson & Johnson
NYSE:JNJ
348B USD 4 23.7 11.5 14.9
US
Merck & Co Inc
NYSE:MRK
251.1B USD 4 20.7 10.5 12.5
CH
Roche Holding AG
SIX:ROG
200.1B CHF 3.4 17.4 9.8 11.6
UK
AstraZeneca PLC
LSE:AZN
161.8B GBP 4.1 31.5 169.4 253.8
CH
Novartis AG
SIX:NOVN
171.5B CHF 3.8 10.8 9.4 13.1
US
Pfizer Inc
NYSE:PFE
150.1B USD 2.5 35.4 10.5 15.9
P/E Multiple
Earnings Growth P/E to Growth
CN
S
Shenzhen Salubris Pharmaceuticals Co Ltd
SZSE:002294
Average P/E: 35.1
57.7
51%
1.1
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
89.9
446%
0.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
29
86%
0.3
US
Johnson & Johnson
NYSE:JNJ
23.7
-23%
N/A
US
Merck & Co Inc
NYSE:MRK
20.7
7 300%
0
CH
Roche Holding AG
SIX:ROG
17.4
54%
0.3
UK
AstraZeneca PLC
LSE:AZN
31.5
177%
0.2
CH
Novartis AG
SIX:NOVN
10.8
31%
0.3
US
Pfizer Inc
NYSE:PFE
35.4
719%
0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
S
Shenzhen Salubris Pharmaceuticals Co Ltd
SZSE:002294
Average EV/EBITDA: 418.9
53.5
104%
0.5
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 459 134.4 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
48.1
195%
0.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
151%
25.5
DK
Novo Nordisk A/S
CSE:NOVO B
20.2
84%
0.2
US
Johnson & Johnson
NYSE:JNJ
11.5
14%
0.8
US
Merck & Co Inc
NYSE:MRK
10.5
331%
0
CH
Roche Holding AG
SIX:ROG
9.8
23%
0.4
UK
AstraZeneca PLC
LSE:AZN
169.4
64%
2.7
CH
Novartis AG
SIX:NOVN
9.4
8%
1.2
US
Pfizer Inc
NYSE:PFE
10.5
31%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
S
Shenzhen Salubris Pharmaceuticals Co Ltd
SZSE:002294
Average EV/EBIT: 1 815.4
53.5
36%
1.5
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 046 864.6 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.7
211%
0.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
675%
26.2
DK
Novo Nordisk A/S
CSE:NOVO B
23
83%
0.3
US
Johnson & Johnson
NYSE:JNJ
14.9
28%
0.5
US
Merck & Co Inc
NYSE:MRK
12.5
675%
0
CH
Roche Holding AG
SIX:ROG
11.6
28%
0.4
UK
AstraZeneca PLC
LSE:AZN
253.8
131%
1.9
CH
Novartis AG
SIX:NOVN
13.1
58%
0.2
US
Pfizer Inc
NYSE:PFE
15.9
68%
0.2

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.