Sichuan Yahua Industrial Group Co Ltd Relative Valuation - Sichuan Yahua Industrial Group Co Ltd

Watchlist Manager

Watchlist

Price: 12.4 CNY -3.28%

Market Cap: 14.3B CNY

Section:

Relative Value

The Relative Value of one Sichuan Yahua Industrial Group Co Ltd stock under the Base Case scenario is 11.33 CNY. Compared to the current market price of 12.4 CNY, Sichuan Yahua Industrial Group Co Ltd is Overvalued by 9%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.7

P/S

vs History	61
vs Industry	36

Median 5Y

2.6

Industry

1.4

Forward

More Details

Negative

P/E

vs History
vs Industry	63

Median 5Y

16.1

Industry

Forward

44.6

More Details

9.2

P/OCF

vs History	80
vs Industry	44

Median 5Y

18.3

Industry

12.4

More Details

145.8

P/FCFE

vs History	11
vs Industry	5

Median 5Y

18.1

Industry

20.4

More Details

1.4

P/B

vs History	76
vs Industry	49

Median 5Y

2.9

Industry

1.6

More Details

1.4

EV/S

vs History	63
vs Industry	46

Median 5Y

2.6

Industry

1.5

Forward

1.6

More Details

11.8

EV/GP

vs History	42
vs Industry	26

Median 5Y

11.5

Industry

6.9

More Details

Negative

EV/EBITDA

vs History
vs Industry	63

Median 5Y

8.8

Industry

12.2

Forward

15.2

More Details

Negative

EV/EBIT

vs History
vs Industry	65

Median 5Y

8.8

Industry

16.5

Forward

24.4

More Details

7.5

EV/OCF

vs History	80
vs Industry	52

Median 5Y

17.7

Industry

13.2

More Details

16.8

EV/FCFF

vs History	73
vs Industry	29

Median 5Y

27.6

Industry

18.7

More Details

1.2

EV/IC

vs History	76
vs Industry	42

Median 5Y

2.1

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN	S	Sichuan Yahua Industrial Group Co Ltd SZSE:002497	14.3B CNY	1.7	-23.3	-12.7	-12.7
SA		Saudi Basic Industries Corporation SJSC SAU:2010	228.3B SAR	1.6	148.4	11.8	37.9
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	609.9T IDR	20.6	-543.8	-651.3	-651.3
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	36.3B USD	20.4	-525.4	-642.6	-642.6
US		Dow Inc NYSE:DOW	24.8B USD	0.6	22.5	8	20.2
UK		LyondellBasell Industries NV NYSE:LYB	23B USD	0.6	17	7.1	10.9
CN		Hengli Petrochemical Co Ltd SSE:600346	110.1B CNY	0.5	17.3	19.4	19.4
KR		LG Chem Ltd KRX:051910	21.1T KRW	0.4	-29.3	6.1	37.5
US		Westlake Corp NYSE:WLK	13.2B USD	1.1	22	7.1	15.4
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	85.4B CNY	0.3	43.5	21.5	21.5
IN		Solar Industries India Ltd NSE:SOLARINDS	1T INR	14.4	89.7	57.2	62.9

				Revenue Growth	P/S to Growth
CN	S	Sichuan Yahua Industrial Group Co Ltd SZSE:002497	Average P/S: 5.6 1.7	-6%	N/A
SA		Saudi Basic Industries Corporation SJSC SAU:2010	1.6	5%	0.3
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	20.6	N/A	N/A
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	20.4	N/A	N/A
US		Dow Inc NYSE:DOW	0.6	3%	0.2
UK		LyondellBasell Industries NV NYSE:LYB	0.6	-5%	N/A
CN		Hengli Petrochemical Co Ltd SSE:600346	0.5	4%	0.1
KR		LG Chem Ltd KRX:051910	0.4	12%	0
US		Westlake Corp NYSE:WLK	1.1	5%	0.2
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	0.3	8%	0
IN		Solar Industries India Ltd NSE:SOLARINDS	14.4	23%	0.6

				Earnings Growth	PEG
CN	S	Sichuan Yahua Industrial Group Co Ltd SZSE:002497	Average P/E: 51.5 Negative Multiple: -23.3	206%	N/A
SA		Saudi Basic Industries Corporation SJSC SAU:2010	148.4	N/A	N/A
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	Negative Multiple: -543.8	N/A	N/A
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	Negative Multiple: -525.4	N/A	N/A
US		Dow Inc NYSE:DOW	22.5	28%	0.8
UK		LyondellBasell Industries NV NYSE:LYB	17	30%	0.6
CN		Hengli Petrochemical Co Ltd SSE:600346	17.3	17%	1
KR		LG Chem Ltd KRX:051910	Negative Multiple: -29.3	N/A	N/A
US		Westlake Corp NYSE:WLK	22	N/A	N/A
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	43.5	69%	0.6
IN		Solar Industries India Ltd NSE:SOLARINDS	89.7	33%	2.7

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	28.1 USD -1.89%
	Mohawk Industries Inc NYSE:MHK	117.19 USD 0.28%
	Ardmore Shipping Corp NYSE:ASC	10.04 USD -0.4%
	ASGN Inc NYSE:ASGN	64.22 USD -0.17%
	Skyworks Solutions Inc NASDAQ:SWKS	66.3 USD -1.92%
	Weatherford International PLC NASDAQ:WFRD	54.69 USD -2.36%

	Johnson & Johnson NYSE:JNJ	163.13 USD 0.87%
	Bank of America Corp NYSE:BAC	42.56 USD -0.61%
	Mastercard Inc NYSE:MA	557.57 USD 1.55%
	Salesforce Inc NYSE:CRM	277.81 USD -1.13%
	Abbvie Inc NYSE:ABBV	202.72 USD 0.71%
	Home Depot Inc NYSE:HD	362.73 USD 0.17%

	Arista Networks Inc NYSE:ANET	78.96 USD -3.31%
	Visa Inc NYSE:V	349.86 USD 1.65%
	Texas Pacific Land Corp NYSE:TPL	1 331.91 USD -1.98%
	KLA Corp NASDAQ:KLAC	700 USD -0.79%
	Manhattan Associates Inc NASDAQ:MANH	174.82 USD -0.46%
	Monolithic Power Systems Inc NASDAQ:MPWR	601.44 USD 0.16%

	ServiceNow Inc NYSE:NOW	827.74 USD -1.29%
	EOG Resources Inc NYSE:EOG	126.73 USD -1.9%
	Monster Beverage Corp NASDAQ:MNST	58.58 USD 1.42%
	Applied Materials Inc NASDAQ:AMAT	147.68 USD -1.99%
	Airbnb Inc NASDAQ:ABNB	125.65 USD -2.32%
	Synopsys Inc NASDAQ:SNPS	446.23 USD -0.82%

Sichuan Yahua Industrial Group Co Ltd
SZSE:002497

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Sichuan Yahua Industrial Group Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
CN	S	Sichuan Yahua Industrial Group Co Ltd SZSE:002497	Average EV/EBITDA: 17.3 Negative Multiple: -12.7	N/A	N/A
SA		Saudi Basic Industries Corporation SJSC SAU:2010	11.8	17%	0.7
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	Negative Multiple: -651.3	N/A	N/A
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	Negative Multiple: -642.6	N/A	N/A
US		Dow Inc NYSE:DOW	8	13%	0.6
UK		LyondellBasell Industries NV NYSE:LYB	7.1	8%	0.9
CN		Hengli Petrochemical Co Ltd SSE:600346	19.4	30%	0.6
KR		LG Chem Ltd KRX:051910	6.1	37%	0.2
US		Westlake Corp NYSE:WLK	7.1	12%	0.6
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	21.5	62%	0.3
IN		Solar Industries India Ltd NSE:SOLARINDS	57.2	22%	2.6

				EBIT Growth	EV/EBIT to Growth
CN	S	Sichuan Yahua Industrial Group Co Ltd SZSE:002497	Average EV/EBIT: 28.2 Negative Multiple: -12.7	N/A	N/A
SA		Saudi Basic Industries Corporation SJSC SAU:2010	37.9	39%	1
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	Negative Multiple: -651.3	N/A	N/A
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	Negative Multiple: -642.6	N/A	N/A
US		Dow Inc NYSE:DOW	20.2	28%	0.7
UK		LyondellBasell Industries NV NYSE:LYB	10.9	12%	0.9
CN		Hengli Petrochemical Co Ltd SSE:600346	19.4	9%	2.2
KR		LG Chem Ltd KRX:051910	37.5	109%	0.3
US		Westlake Corp NYSE:WLK	15.4	22%	0.7
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	21.5	28%	0.8
IN		Solar Industries India Ltd NSE:SOLARINDS	62.9	23%	2.7

52 Week Range	8.02 13.8
Price Target

Sichuan Yahua Industrial Group Co Ltd SZSE:002497

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Sichuan Yahua Industrial Group Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Sichuan Yahua Industrial Group Co Ltd
SZSE:002497

Competitors Multiples
Sichuan Yahua Industrial Group Co Ltd Competitors