B

Beijing Dabeinong Technology Group Co Ltd
SZSE:002385

Watchlist Manager
Beijing Dabeinong Technology Group Co Ltd
SZSE:002385
Watchlist
Price: 4.33 CNY -2.48% Market Closed
Market Cap: 18.7B CNY
Have any thoughts about
Beijing Dabeinong Technology Group Co Ltd?
Write Note

Relative Value

The Relative Value of one Beijing Dabeinong Technology Group Co Ltd stock under the Base Case scenario is 12.21 CNY. Compared to the current market price of 4.33 CNY, Beijing Dabeinong Technology Group Co Ltd is Undervalued by 65%.

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
12.21 CNY
Undervaluation 65%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
65
Median 3Y
0.9
Median 5Y
1.1
Industry
1
Forward
0.5
vs History
vs Industry
1
Median 3Y
-21.6
Median 5Y
-9.2
Industry
16.7
Forward
37.9
vs History
93
vs Industry
10
Median 3Y
29.9
Median 5Y
23.6
Industry
9.9
vs History
vs Industry
11
Median 3Y
25.7
Median 5Y
21.6
Industry
17.2
vs History
82
vs Industry
31
Median 3Y
2.9
Median 5Y
3
Industry
1.5
vs History
80
vs Industry
58
Median 3Y
1
Median 5Y
1.2
Industry
1.1
Forward
0.8
vs History
79
vs Industry
27
Median 3Y
9.5
Median 5Y
8.9
Industry
4.8
vs History
vs Industry
0
Median 3Y
-24.8
Median 5Y
17.6
Industry
10.6
Forward
13
vs History
vs Industry
0
Median 3Y
-24.8
Median 5Y
17.6
Industry
13.7
Forward
28.7
vs History
85
vs Industry
8
Median 3Y
35.6
Median 5Y
27.6
Industry
11.2
vs History
22
vs Industry
Median 3Y
-37.7
Median 5Y
-29.8
Industry
15.6
vs History
88
vs Industry
46
Median 3Y
1.6
Median 5Y
1.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Beijing Dabeinong Technology Group 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
Beijing Dabeinong Technology Group Co Ltd
SZSE:002385
17.8B CNY 0.6 -15.7 -41.6 -41.6
US
Archer-Daniels-Midland Co
XETRA:ADM
23.3B EUR 0.3 13.5 9.1 13.2
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
55.2B SAR 0 -16 664.5 -10 714.4 -9 577.5
SG
Wilmar International Ltd
SGX:F34
19.4B SGD 0.2 9.1 3.7 5.5
CN
Tongwei Co Ltd
SSE:600438
99.5B CNY 1 -14.9 -23.9 -23.9
US
Bunge Ltd
NYSE:BG
11.3B USD 0.2 5 3.4 3.8
US
Ingredion Inc
NYSE:INGR
9B USD 1.2 13.1 8.4 10.3
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
34.2B MYR 1.9 18.4 11.3 19.9
CN
New Hope Liuhe Co Ltd
SZSE:000876
40.8B CNY 0.4 9.9 -454.7 -454.7
MY
IOI Corporation Bhd
KLSE:IOICORP
24.1B MYR 2.4 15.9 15.2 19.9
US
Darling Ingredients Inc
NYSE:DAR
5.4B USD 0.9 20.5 11 27.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
B
Beijing Dabeinong Technology Group Co Ltd
SZSE:002385
Average EV/EBITDA: 8.9
Negative Multiple: -41.6
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.1
-3%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -10 714.4 N/A N/A
SG
Wilmar International Ltd
SGX:F34
3.7
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.9
-8%
N/A
US
Bunge Ltd
NYSE:BG
3.4
-12%
N/A
US
Ingredion Inc
NYSE:INGR
8.4
4%
2.1
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.3
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -454.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
15.2
8%
1.9
US
Darling Ingredients Inc
NYSE:DAR
11
13%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
B
Beijing Dabeinong Technology Group Co Ltd
SZSE:002385
Average EV/EBIT: 14.3
Negative Multiple: -41.6
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.2
-17%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -9 577.5 N/A N/A
SG
Wilmar International Ltd
SGX:F34
5.5
5%
1.1
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.9
-24%
N/A
US
Bunge Ltd
NYSE:BG
3.8
-15%
N/A
US
Ingredion Inc
NYSE:INGR
10.3
5%
2.1
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
19.9
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -454.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.9
10%
2
US
Darling Ingredients Inc
NYSE:DAR
27.3
20%
1.4