By-health Co Ltd
SZSE:300146

Watchlist Manager
By-health Co Ltd Logo
By-health Co Ltd
SZSE:300146
Watchlist
Price: 11.77 CNY 1.2% Market Closed
Market Cap: 20B CNY

Relative Value

The Relative Value of one By-health Co Ltd stock under the Base Case scenario is 15.31 CNY. Compared to the current market price of 11.77 CNY, By-health Co Ltd is Undervalued by 23%.

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
15.31 CNY
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
51
vs Industry
17
Median 3Y
3.4
Median 5Y
2.7
Industry
1
Forward
2.8
vs History
11
vs Industry
18
Median 3Y
21.2
Median 5Y
17.5
Industry
16.9
Forward
24.8
vs History
24
vs Industry
21
Median 3Y
18.6
Median 5Y
16
Industry
11.8
vs History
54
vs Industry
29
Median 3Y
26.6
Median 5Y
16.7
Industry
17.1
vs History
67
vs Industry
35
Median 3Y
2.7
Median 5Y
2.4
Industry
1.5
vs History
46
vs Industry
21
Median 3Y
3
Median 5Y
2.3
Industry
1.1
Forward
2.4
vs History
43
vs Industry
44
Median 3Y
4.4
Median 5Y
3.4
Industry
3.7
vs History
6
vs Industry
12
Median 3Y
17.1
Median 5Y
13.9
Industry
9.8
Forward
15.9
vs History
6
vs Industry
15
Median 3Y
17.1
Median 5Y
13.9
Industry
12.7
Forward
21.1
vs History
25
vs Industry
24
Median 3Y
16.3
Median 5Y
13.4
Industry
12.2
vs History
32
vs Industry
20
Median 3Y
24.3
Median 5Y
18.6
Industry
15.2
vs History
69
vs Industry
29
Median 3Y
3.1
Median 5Y
2.5
Industry
1.2

Multiples Across Competitors

Competitors Multiples
By-health Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
By-health Co Ltd
SZSE:300146
20B CNY 2.7 28 26.6 26.6
FR
L'Oreal SA
PAR:OR
188.8B EUR 4.3 29.5 19.1 23.4
UK
Unilever PLC
LSE:ULVR
115.3B GBP 2.3 24 146.7 169.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.2T INR 8.4 48.9 34.7 38.1
UK
HALEON PLC
LSE:HLN
35.5B GBP 3.2 24.6 14.6 16.5
DE
Beiersdorf AG
XETRA:BEI
26.5B EUR 2.7 29.1 12.3 15
US
Estee Lauder Companies Inc
NYSE:EL
24.3B USD 1.6 -34.6 12.5 19.5
MY
Nova Wellness Group Bhd
KLSE:NOVAMSC
93.4B MYR 2 551.3 -15 367.6 -32 205.7 -32 205.7
JP
Kao Corp
TSE:4452
3.1T JPY 1.9 28.4 12.2 19.6
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 8.3 -258.2 38 40.8
IN
Dabur India Ltd
NSE:DABUR
884.6B INR 7.1 49.2 36.9 45
P/E Multiple
Earnings Growth PEG
CN
By-health Co Ltd
SZSE:300146
Average P/E: 32.7
28
-11%
N/A
FR
L'Oreal SA
PAR:OR
29.5
10%
2.9
UK
Unilever PLC
LSE:ULVR
24
15%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
48.9
8%
6.1
UK
HALEON PLC
LSE:HLN
24.6
13%
1.9
DE
Beiersdorf AG
XETRA:BEI
29.1
13%
2.2
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -34.6
45%
N/A
MY
N
Nova Wellness Group Bhd
KLSE:NOVAMSC
Negative Multiple: -15 367.6 N/A N/A
JP
Kao Corp
TSE:4452
28.4
10%
2.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -258.2 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
49.2
9%
5.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
By-health Co Ltd
SZSE:300146
Average EV/EBITDA: 35.4
26.6
0%
N/A
FR
L'Oreal SA
PAR:OR
19.1
8%
2.4
UK
Unilever PLC
LSE:ULVR
146.7
5%
29.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
34.7
7%
5
UK
HALEON PLC
LSE:HLN
14.6
5%
2.9
DE
Beiersdorf AG
XETRA:BEI
12.3
3%
4.1
US
Estee Lauder Companies Inc
NYSE:EL
12.5
4%
3.1
MY
N
Nova Wellness Group Bhd
KLSE:NOVAMSC
Negative Multiple: -32 205.7
142%
N/A
JP
Kao Corp
TSE:4452
12.2
7%
1.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
38
9%
4.2
IN
Dabur India Ltd
NSE:DABUR
36.9
9%
4.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
By-health Co Ltd
SZSE:300146
Average EV/EBIT: 41.4
26.6
-8%
N/A
FR
L'Oreal SA
PAR:OR
23.4
10%
2.3
UK
Unilever PLC
LSE:ULVR
169.7
5%
33.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
38.1
7%
5.4
UK
HALEON PLC
LSE:HLN
16.5
5%
3.3
DE
Beiersdorf AG
XETRA:BEI
15
3%
5
US
Estee Lauder Companies Inc
NYSE:EL
19.5
7%
2.8
MY
N
Nova Wellness Group Bhd
KLSE:NOVAMSC
Negative Multiple: -32 205.7 N/A N/A
JP
Kao Corp
TSE:4452
19.6
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
40.8
10%
4.1
IN
Dabur India Ltd
NSE:DABUR
45
8%
5.6