Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422

Watchlist Manager
Sichuan Kelun Pharmaceutical Co Ltd Logo
Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422
Watchlist
Price: 32.52 CNY 1.56% Market Closed
Market Cap: 52B CNY

Relative Value

The Relative Value of one Sichuan Kelun Pharmaceutical Co Ltd stock under the Base Case scenario is 40.27 CNY. Compared to the current market price of 32.52 CNY, Sichuan Kelun Pharmaceutical Co Ltd is Undervalued by 19%.

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
40.27 CNY
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Sichuan Kelun Pharmaceutical 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
Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422
52B CNY 2.8 31.2 21.9 21.9
US
Eli Lilly and Co
NYSE:LLY
979.6B USD 16.5 53.3 35.8 38.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 5.8 -157.8 0.4 1.9
US
Johnson & Johnson
NYSE:JNJ
526.4B USD 5.7 20.9 17.1 22.2
CH
Roche Holding AG
SIX:ROG
276.6B CHF 4.5 29.4 12.5 14.5
UK
AstraZeneca PLC
LSE:AZN
216.7B GBP 0 0.3 0 0
CH
Novartis AG
SIX:NOVN
221.5B CHF 5 19.3 15.2 19.6
US
Merck & Co Inc
NYSE:MRK
271.3B USD 4.2 14.2 10.1 12
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.3 16.1 11.2 13.1
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
146.5B USD 2.3 14.8 7.5 10.3
P/E Multiple
Earnings Growth PEG
CN
Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422
Average P/E: 22.2
31.2
-1%
N/A
US
Eli Lilly and Co
NYSE:LLY
53.3
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -157.8 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.4
29%
1
UK
AstraZeneca PLC
LSE:AZN
0.3
37%
0
CH
Novartis AG
SIX:NOVN
19.3
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.2
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
16.1
3%
5.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.8
27%
0.5