S

Sichuan Jiuyuan Yinhai Software Co Ltd
SZSE:002777

Watchlist Manager
Sichuan Jiuyuan Yinhai Software Co Ltd
SZSE:002777
Watchlist
Price: 16.83 CNY 1.08% Market Closed
Market Cap: 6.9B CNY

Relative Value

The Relative Value of one Sichuan Jiuyuan Yinhai Software Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 16.83 CNY, Sichuan Jiuyuan Yinhai Software Co Ltd is hidden .

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.

Sichuan Jiuyuan Yinhai Software Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
20
Median 3Y
5.8
Median 5Y
5.4
Industry
2.3
Forward
4.6
vs History
11
vs Industry
6
Median 3Y
56.8
Median 5Y
41.9
Industry
22.1
Forward
51.3
vs History
82
vs Industry
20
Median 3Y
46.6
Median 5Y
37
Industry
16.7
vs History
55
vs Industry
10
Median 3Y
44.8
Median 5Y
41.8
Industry
20.9
vs History
74
vs Industry
26
Median 3Y
4.7
Median 5Y
4.7
Industry
2.8
vs History
66
vs Industry
22
Median 3Y
5
Median 5Y
4.8
Industry
2.3
Forward
3.9
vs History
47
vs Industry
18
Median 3Y
10.7
Median 5Y
10.1
Industry
4.6
vs History
31
vs Industry
5
Median 3Y
45.8
Median 5Y
31.9
Industry
12.2
Forward
33.5
vs History
31
vs Industry
5
Median 3Y
45.8
Median 5Y
31.9
Industry
15.7
Forward
21.6
vs History
82
vs Industry
22
Median 3Y
41.2
Median 5Y
32.5
Industry
15.1
vs History
55
vs Industry
8
Median 3Y
38.6
Median 5Y
35.5
Industry
18.1
vs History
50
vs Industry
24
Median 3Y
4.3
Median 5Y
4.2
Industry
2.3

Multiples Across Competitors

Competitors Multiples
Sichuan Jiuyuan Yinhai Software Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Sichuan Jiuyuan Yinhai Software Co Ltd
SZSE:002777
6.9B CNY 5.1 93.8 45.2 45.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
285.5B EUR 8.1 49.8 26.9 30.8
US
Salesforce Inc
NYSE:CRM
256.3B USD 6.8 41.4 22.5 32.7
US
Palantir Technologies Inc
NYSE:PLTR
256.9B USD 89.7 555.9 735.9 810.8
US
Intuit Inc
NASDAQ:INTU
174.6B USD 10.2 57.5 36.6 43.9
US
Adobe Inc
NASDAQ:ADBE
161.9B USD 7.3 24 17.8 19.8
US
NCR Corp
LSE:0K45
112.4B USD 39.8 119.2 333.7 2 751.2
US
Applovin Corp
NASDAQ:APP
94.1B USD 20 59.7 41.7 51.7
US
Microstrategy Inc
NASDAQ:MSTR
90.6B USD 195.5 -77.7 -2 158 -1 549.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.3B USD 17.1 75.1 49.8 56.9
P/E Multiple
Earnings Growth PEG
CN
S
Sichuan Jiuyuan Yinhai Software Co Ltd
SZSE:002777
Average P/E: 119.6
93.8
49%
1.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
49.8
50%
1
US
Salesforce Inc
NYSE:CRM
41.4
32%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
555.9
68%
8.2
US
Intuit Inc
NASDAQ:INTU
57.5
34%
1.7
US
Adobe Inc
NASDAQ:ADBE
24
26%
0.9
US
N
NCR Corp
LSE:0K45
119.2
-51%
N/A
US
Applovin Corp
NASDAQ:APP
59.7
39%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -77.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
75.1
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
S
Sichuan Jiuyuan Yinhai Software Co Ltd
SZSE:002777
Average EV/EBITDA: 145.6
45.2
28%
1.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
26.9
19%
1.4
US
Salesforce Inc
NYSE:CRM
22.5
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
735.9
105%
7
US
Intuit Inc
NASDAQ:INTU
36.6
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
17.8
17%
1
US
N
NCR Corp
LSE:0K45
333.7
11%
30.3
US
Applovin Corp
NASDAQ:APP
41.7
38%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 158 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.8
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
S
Sichuan Jiuyuan Yinhai Software Co Ltd
SZSE:002777
Average EV/EBIT: 427
45.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
30.8
21%
1.5
US
Salesforce Inc
NYSE:CRM
32.7
33%
1
US
Palantir Technologies Inc
NYSE:PLTR
810.8
108%
7.5
US
Intuit Inc
NASDAQ:INTU
43.9
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
19.8
20%
1
US
N
NCR Corp
LSE:0K45
2 751.2
84%
32.8
US
Applovin Corp
NASDAQ:APP
51.7
40%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 549.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.9
27%
2.1