S

Sunrise Group Co Ltd
SZSE:002752

Watchlist Manager
Sunrise Group Co Ltd
SZSE:002752
Watchlist
Price: 5.87 CNY -6.23% Market Closed
Market Cap: 5.7B CNY
Have any thoughts about
Sunrise Group Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Sunrise Group Co Ltd stock under the Base Case scenario is 13.84 CNY. Compared to the current market price of 5.87 CNY, Sunrise Group Co Ltd is Undervalued by 58%.

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
13.84 CNY
Undervaluation 58%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
55
vs Industry
58
Median 3Y
0.7
Median 5Y
0.8
Industry
0.8
Forward
0.7
More Details
14.3
P/E
P/E
Price to Earnings
14.3
vs History
74
vs Industry
52
Median 3Y
19.8
Median 5Y
21.9
Industry
17.2
Forward
12.5
More Details
3.6
P/OCF
P/OCF
Price to OCF
3.6
vs History
76
vs Industry
70
Median 3Y
4
Median 5Y
6.8
Industry
8.7
More Details
3.8
P/FCFE
P/FCFE
Price to FCFE
3.8
vs History
73
vs Industry
51
Median 3Y
6.5
Median 5Y
9.3
Industry
16
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
69
vs Industry
36
Median 3Y
1.7
Median 5Y
1.8
Industry
1.3
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
55
vs Industry
38
Median 3Y
1.1
Median 5Y
1.3
Industry
1
Forward
1.1
More Details
8.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.4
vs History
85
vs Industry
19
Median 3Y
11.2
Median 5Y
13.2
Industry
4.6
More Details
15.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.5
vs History
74
vs Industry
20
Median 3Y
20.8
Median 5Y
21.5
Industry
9.3
Forward
8.6
More Details
15.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.5
vs History
74
vs Industry
33
Median 3Y
20.8
Median 5Y
21.5
Industry
13.2
Forward
13.8
More Details
5.3
EV/OCF
EV/OCF
Enterprise Value to OCF
5.3
vs History
80
vs Industry
55
Median 3Y
5.9
Median 5Y
9.9
Industry
10.3
More Details
6.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
6.7
vs History
61
vs Industry
40
Median 3Y
7.4
Median 5Y
8.2
Industry
15.1
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
69
vs Industry
37
Median 3Y
1.3
Median 5Y
1.3
Industry
1
More Details

Multiples Across Competitors

Competitors Multiples
Sunrise Group Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Sunrise Group Co Ltd
SZSE:002752
5.7B CNY 0.8 14.3 15.5 15.5
US
Ball Corp
NYSE:BALL
16.8B USD 1.4 4 10.9 16.4
US
Aptargroup Inc
NYSE:ATR
10.5B USD 2.9 31.3 14.8 22.6
US
Crown Holdings Inc
NYSE:CCK
9.9B USD 0.8 101.1 7.8 10.4
CA
CCL Industries Inc
TSX:CCL.B
13.1B CAD 1.8 18.6 10 14
US
Berry Global Group Inc
NYSE:BERY
7.4B USD 0.6 14.3 6.9 12.2
US
Silgan Holdings Inc
NYSE:SLGN
5.5B USD 1 18.6 9.1 13.2
SA
National Company for Glass Industries SJSC
SAU:2150
14.6B SAR 100.5 437.8 306.8 1 025.7
ES
Vidrala SA
MAD:VID
3.1B EUR 1.9 13.8 8.5 11.5
ZA
Nampak Ltd
JSE:NPK
3.2B Zac 0 0 0 0
FR
Verallia SA
PAR:VRLA
2.7B EUR 0.8 9.7 4.6 7.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
S
Sunrise Group Co Ltd
SZSE:002752
Average EV/EBITDA: 39.5
15.5
119%
0.1
US
B
Ball Corp
NYSE:BALL
10.9
4%
3.1
US
Aptargroup Inc
NYSE:ATR
14.8
29%
0.5
US
Crown Holdings Inc
NYSE:CCK
7.8
11%
0.7
CA
C
CCL Industries Inc
TSX:CCL.B
10
26%
0.4
US
Berry Global Group Inc
NYSE:BERY
6.9
-1%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
9.1
27%
0.3
SA
National Company for Glass Industries SJSC
SAU:2150
306.8
N/A N/A
ES
Vidrala SA
MAD:VID
8.5
22%
0.4
ZA
N
Nampak Ltd
JSE:NPK
Not Available
148%
N/A
FR
Verallia SA
PAR:VRLA
4.6
-16%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
S
Sunrise Group Co Ltd
SZSE:002752
Average EV/EBIT: 114.9
15.5
34%
0.5
US
B
Ball Corp
NYSE:BALL
16.4
16%
1
US
Aptargroup Inc
NYSE:ATR
22.6
36%
0.6
US
Crown Holdings Inc
NYSE:CCK
10.4
25%
0.4
CA
C
CCL Industries Inc
TSX:CCL.B
14
37%
0.4
US
Berry Global Group Inc
NYSE:BERY
12.2
7%
1.7
US
S
Silgan Holdings Inc
NYSE:SLGN
13.2
32%
0.4
SA
National Company for Glass Industries SJSC
SAU:2150
1 025.7
N/A N/A
ES
Vidrala SA
MAD:VID
11.5
23%
0.5
ZA
N
Nampak Ltd
JSE:NPK
Not Available
354%
N/A
FR
Verallia SA
PAR:VRLA
7.1
-26%
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.