S

Shanghai NAR Industrial Co Ltd
SZSE:002825

Watchlist Manager
Shanghai NAR Industrial Co Ltd
SZSE:002825
Watchlist
Price: 7.73 CNY 3.48% Market Closed
Market Cap: 2.6B CNY
Have any thoughts about
Shanghai NAR Industrial Co Ltd?
Write Note

Relative Value

The Relative Value of one Shanghai NAR Industrial Co Ltd stock under the Base Case scenario is 7.55 CNY. Compared to the current market price of 7.73 CNY, Shanghai NAR Industrial Co Ltd is Overvalued by 2%.

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
7.55 CNY
Overvaluation 2%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
40
Median 3Y
1.8
Median 5Y
1.5
Industry
1.2
vs History
63
vs Industry
25
Median 3Y
18.1
Median 5Y
22.5
Industry
16.2
vs History
58
vs Industry
23
Median 3Y
22
Median 5Y
18.8
Industry
9.5
vs History
63
vs Industry
30
Median 3Y
16.7
Median 5Y
22.1
Industry
15.9
vs History
69
vs Industry
44
Median 3Y
2
Median 5Y
2
Industry
1.5
vs History
42
vs Industry
43
Median 3Y
1.7
Median 5Y
1.4
Industry
1.4
vs History
38
vs Industry
27
Median 3Y
9.8
Median 5Y
8.6
Industry
4.2
vs History
20
vs Industry
6
Median 3Y
45.2
Median 5Y
26
Industry
8.6
vs History
20
vs Industry
8
Median 3Y
45.2
Median 5Y
26
Industry
11.9
vs History
49
vs Industry
25
Median 3Y
20.8
Median 5Y
18.6
Industry
10.2
vs History
42
vs Industry
3
Median 3Y
-23.6
Median 5Y
18
Industry
13.9
vs History
77
vs Industry
36
Median 3Y
1.9
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Shanghai NAR Industrial 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
Shanghai NAR Industrial Co Ltd
SZSE:002825
2.6B CNY 1.4 17.6 47.7 47.7
MY
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
227.1B MYR 786.6 32 452.4 4 115.1 11 020.6
JP
Toppan Inc
TSE:7911
1.3T JPY 0.7 14.2 5.9 12.4
JP
Dai Nippon Printing Co Ltd
TSE:7912
1.2T JPY 0.9 10 7.8 12.8
JP
TOPPAN Holdings Inc
SWB:TPX
5B EUR 0.5 9.2 3.1 6.6
US
Brady Corp
NYSE:BRC
3.5B USD 2.5 17.8 12.6 14.3
ZA
Novus Holdings Ltd
JSE:NVS
2.3B Zac 0 0 0 0
IE
Cimpress PLC
NASDAQ:CMPR
1.8B USD 0.5 11.4 8.1 12.8
JP
Toppan Forms Co Ltd
TSE:7862
172B JPY 0.8 35.6 7.4 13.8
US
Deluxe Corp
NYSE:DLX
986.4m USD 0.5 17.9 6.2 11.3
CN
Tungkong Inc
SZSE:002117
6.8B CNY 6.2 62.8 59.5 59.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
S
Shanghai NAR Industrial Co Ltd
SZSE:002825
Average EV/EBITDA: 427.3
47.7
N/A N/A
MY
T
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
4 115.1
N/A N/A
JP
Toppan Inc
TSE:7911
5.9
10%
0.6
JP
Dai Nippon Printing Co Ltd
TSE:7912
7.8
7%
1.1
JP
TOPPAN Holdings Inc
SWB:TPX
3.1
10%
0.3
US
Brady Corp
NYSE:BRC
12.6
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
8.1
14%
0.6
JP
Toppan Forms Co Ltd
TSE:7862
7.4
N/A N/A
US
Deluxe Corp
NYSE:DLX
6.2
6%
1
CN
Tungkong Inc
SZSE:002117
59.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
S
Shanghai NAR Industrial Co Ltd
SZSE:002825
Average EV/EBIT: 1 121.2
47.7
N/A N/A
MY
T
Tien Wah Press Holdings Bhd
KLSE:TIENWAH
11 020.6
N/A N/A
JP
Toppan Inc
TSE:7911
12.4
N/A N/A
JP
Dai Nippon Printing Co Ltd
TSE:7912
12.8
N/A N/A
JP
TOPPAN Holdings Inc
SWB:TPX
6.6
N/A N/A
US
Brady Corp
NYSE:BRC
14.3
N/A N/A
ZA
N
Novus Holdings Ltd
JSE:NVS
Not Available N/A N/A
IE
Cimpress PLC
NASDAQ:CMPR
12.8
13%
1
JP
Toppan Forms Co Ltd
TSE:7862
13.8
N/A N/A
US
Deluxe Corp
NYSE:DLX
11.3
4%
2.8
CN
Tungkong Inc
SZSE:002117
59.5
N/A N/A