Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422

Watchlist Manager
Sichuan Kelun Pharmaceutical Co Ltd Logo
Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422
Watchlist
Price: 31.05 CNY 1.77%
Market Cap: 47.6B CNY
Have any thoughts about
Sichuan Kelun Pharmaceutical Co Ltd?
Write Note

Relative Value

The Relative Value of one Sichuan Kelun Pharmaceutical Co Ltd stock under the Base Case scenario is 42.84 CNY. Compared to the current market price of 31.05 CNY, Sichuan Kelun Pharmaceutical Co Ltd is Undervalued by 28%.

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
42.84 CNY
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
49
Median 3Y
1.9
Median 5Y
1.8
Industry
2.5
Forward
2.1
vs History
96
vs Industry
26
Median 3Y
19.1
Median 5Y
20.8
Industry
21.9
Forward
16.9
vs History
41
vs Industry
36
Median 3Y
9.1
Median 5Y
11
Industry
16.5
vs History
31
vs Industry
8
Median 3Y
19.2
Median 5Y
20.2
Industry
23.6
vs History
42
vs Industry
33
Median 3Y
2.2
Median 5Y
2.2
Industry
2.1
vs History
31
vs Industry
47
Median 3Y
2
Median 5Y
2.1
Industry
2.6
Forward
2.1
vs History
15
vs Industry
47
Median 3Y
3.9
Median 5Y
3.9
Industry
5.2
vs History
96
vs Industry
30
Median 3Y
14.7
Median 5Y
17.7
Industry
13.3
Forward
9.6
vs History
96
vs Industry
34
Median 3Y
14.7
Median 5Y
17.7
Industry
16.6
Forward
11.7
vs History
55
vs Industry
37
Median 3Y
10.2
Median 5Y
11.5
Industry
15.6
vs History
44
vs Industry
23
Median 3Y
15.9
Median 5Y
19.3
Industry
19.1
vs History
9
vs Industry
40
Median 3Y
1.5
Median 5Y
1.4
Industry
1.9

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
49.7B CNY 2.2 16.8 10.6 10.6
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
749.7B USD 18.3 89.6 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
3.4T DKK 12.4 35.4 24.6 28.1
US
Johnson & Johnson
NYSE:JNJ
372B USD 4.2 25.3 12.2 15.9
US
Merck & Co Inc
NYSE:MRK
257.3B USD 4.1 21.2 10.7 12.8
CH
Roche Holding AG
SIX:ROG
200.4B CHF 3.4 17.4 9.8 11.7
UK
AstraZeneca PLC
LSE:AZN
162.7B GBP 4.2 31.8 169.5 254
CH
Novartis AG
SIX:NOVN
179.9B CHF 4.1 11.5 10 13.9
IE
Endo International PLC
LSE:0Y5F
146B USD 63 -49.9 234.4 587.7

See Also

Discover More
Back to Top