By-health Co Ltd
SZSE:300146

Watchlist Manager
By-health Co Ltd Logo
By-health Co Ltd
SZSE:300146
Watchlist
Price: 12.66 CNY 1.69% Market Closed
Market Cap: 21.5B CNY
Have any thoughts about
By-health Co Ltd?
Write Note

Relative Value

The Relative Value of one By-health Co Ltd stock under the Base Case scenario is 15.79 CNY. Compared to the current market price of 12.66 CNY, By-health Co Ltd is Undervalued by 20%.

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
15.79 CNY
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
18
Median 3Y
3.4
Median 5Y
2.7
Industry
1
Forward
2.8
vs History
3
vs Industry
34
Median 3Y
20.6
Median 5Y
16.6
Industry
16.8
Forward
21.6
vs History
14
vs Industry
25
Median 3Y
18
Median 5Y
14.1
Industry
11.9
vs History
50
vs Industry
4
Median 3Y
26.6
Median 5Y
17.1
Industry
17.6
vs History
63
vs Industry
33
Median 3Y
3
Median 5Y
2.4
Industry
1.6
vs History
46
vs Industry
28
Median 3Y
3
Median 5Y
2.1
Industry
1.2
Forward
2.2
vs History
44
vs Industry
55
Median 3Y
4.4
Median 5Y
3.1
Industry
3.8
vs History
3
vs Industry
30
Median 3Y
16.8
Median 5Y
11.5
Industry
10.3
Forward
13.1
vs History
3
vs Industry
36
Median 3Y
16.8
Median 5Y
11.5
Industry
12.9
Forward
20
vs History
28
vs Industry
33
Median 3Y
15.5
Median 5Y
10.9
Industry
12.1
vs History
30
vs Industry
5
Median 3Y
22.1
Median 5Y
17.7
Industry
15.3
vs History
63
vs Industry
26
Median 3Y
3.3
Median 5Y
2.5
Industry
1.2

Multiples Across Competitors

Competitors Multiples
By-health 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
By-health Co Ltd
SZSE:300146
21.5B CNY 2.9 30.2 25.2 25.2
JP
Fancl Corp
TSE:4921
336.7B JPY 3.1 47.6 19.9 26.9
FR
L'Oreal SA
PAR:OR
181.7B EUR 4.3 28 18.7 22.2
UK
Unilever PLC
LSE:ULVR
114.1B GBP 2.3 20.7 177.4 204
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.1 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.9B GBP 3.1 28.9 17.2 19.7
DE
Beiersdorf AG
XETRA:BEI
27.8B EUR 2.9 37.6 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.5B USD 1.7 131.5 12.9 19.6
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.2 14.4 25.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.9 -297.8 35.4 37.8
IN
Dabur India Ltd
NSE:DABUR
903.7B INR 7.3 50.5 38.3 46.7
P/E Multiple
Earnings Growth P/E to Growth
CN
By-health Co Ltd
SZSE:300146
Average P/E: 46.4
30.2
-13%
N/A
JP
F
Fancl Corp
TSE:4921
47.6
50%
1
FR
L'Oreal SA
PAR:OR
28
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.1
32%
1.6
UK
HALEON PLC
LSE:HLN
28.9
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.6
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
131.5
245%
0.5
JP
Kao Corp
TSE:4452
36.2
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -297.8 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
By-health Co Ltd
SZSE:300146
Average EV/EBITDA: 37.4
25.2
7%
3.5
JP
F
Fancl Corp
TSE:4921
19.9
37%
0.5
FR
L'Oreal SA
PAR:OR
18.7
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.2
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
12.9
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.4
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.3
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
By-health Co Ltd
SZSE:300146
Average EV/EBIT: 44.6
25.2
-22%
N/A
JP
F
Fancl Corp
TSE:4921
26.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
204
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.7
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.6
35%
0.6
JP
Kao Corp
TSE:4452
25.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.8
44%
0.9
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Discover More
Back to Top