B

Beijing Dabeinong Technology Group Co Ltd
SZSE:002385

Watchlist Manager
Beijing Dabeinong Technology Group Co Ltd
SZSE:002385
Watchlist
Price: 4.11 CNY 0.24% Market Closed
Market Cap: 17.7B CNY

Relative Value

The Relative Value of one Beijing Dabeinong Technology Group Co Ltd stock under the Base Case scenario is 11.81 CNY. Compared to the current market price of 4.11 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
11.81 CNY
Undervaluation 65%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
59
Median 3Y
0.8
Median 5Y
1
Industry
0.9
Forward
0.6
vs History
vs Industry
1
Median 3Y
-18.3
Median 5Y
-10.6
Industry
16.1
Forward
37
vs History
93
vs Industry
31
Median 3Y
27.2
Median 5Y
23.6
Industry
9.6
vs History
vs Industry
11
Median 3Y
25.7
Median 5Y
20.7
Industry
17.2
vs History
93
vs Industry
29
Median 3Y
2.8
Median 5Y
3
Industry
1.4
vs History
93
vs Industry
54
Median 3Y
1
Median 5Y
1.2
Industry
1.1
Forward
0.7
vs History
95
vs Industry
32
Median 3Y
8.9
Median 5Y
8.9
Industry
4.7
vs History
vs Industry
0
Median 3Y
-25.1
Median 5Y
16.6
Industry
10
Forward
12.5
vs History
vs Industry
0
Median 3Y
-25.1
Median 5Y
16.6
Industry
12.9
Forward
24.8
vs History
95
vs Industry
25
Median 3Y
35.5
Median 5Y
27.6
Industry
10.7
vs History
26
vs Industry
12
Median 3Y
-35.9
Median 5Y
-29.8
Industry
15
vs History
95
vs Industry
46
Median 3Y
1.5
Median 5Y
1.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Beijing Dabeinong Technology Group Co Ltd Competitors

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 -37.5 -37.5
US
Archer-Daniels-Midland Co
XETRA:ADM
20.2B EUR 0.3 12.8 9.8 15.3
SG
Wilmar International Ltd
SGX:F34
19.5B SGD 0.2 12.7 3.9 6.1
US
Bunge Ltd
NYSE:BG
10.8B USD 0.2 9.5 6.3 8.1
CN
Tongwei Co Ltd
SSE:600438
73.3B CNY 0.8 -10.9 -19.9 -19.9
US
Ingredion Inc
NYSE:INGR
8.4B USD 1.1 13 7.5 9.1
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
32.5B MYR 1.8 17.5 10.8 19
CN
New Hope Liuhe Co Ltd
SZSE:000876
44.4B CNY 0.4 10.8 -471.6 -471.6
MY
IOI Corporation Bhd
KLSE:IOICORP
22.8B MYR 2.1 17.7 14.7 19.3
US
Darling Ingredients Inc
NYSE:DAR
5.1B USD 0.9 29.5 10.9 28.6
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.5B MYR 1 36.8 10.3 16.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
B
Beijing Dabeinong Technology Group Co Ltd
SZSE:002385
Average EV/EBITDA: 9.3
Negative Multiple: -37.5
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.8
13%
0.8
SG
Wilmar International Ltd
SGX:F34
3.9
6%
0.6
US
Bunge Ltd
NYSE:BG
6.3
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -19.9
-8%
N/A
US
Ingredion Inc
NYSE:INGR
7.5
4%
1.9
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
10.8
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -471.6 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
14.7
8%
1.8
US
Darling Ingredients Inc
NYSE:DAR
10.9
26%
0.4
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.3
8%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
B
Beijing Dabeinong Technology Group Co Ltd
SZSE:002385
Average EV/EBIT: 15.2
Negative Multiple: -37.5
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
15.3
4%
3.8
SG
Wilmar International Ltd
SGX:F34
6.1
7%
0.9
US
Bunge Ltd
NYSE:BG
8.1
6%
1.3
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -19.9
-25%
N/A
US
Ingredion Inc
NYSE:INGR
9.1
4%
2.3
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
19
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -471.6 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.3
8%
2.4
US
Darling Ingredients Inc
NYSE:DAR
28.6
55%
0.5
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.3
10%
1.6