X

Xinjiang Machinery Research Institute Co Ltd
SZSE:300159

Watchlist Manager
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
Watchlist
Price: 2.58 CNY 1.57% Market Closed
Market Cap: 3.8B CNY
Have any thoughts about
Xinjiang Machinery Research Institute Co Ltd?
Write Note

Relative Value

The Relative Value of one Xinjiang Machinery Research Institute Co Ltd stock under the Base Case scenario is 1 CNY. Compared to the current market price of 2.58 CNY, Xinjiang Machinery Research Institute Co Ltd is Overvalued by 61%.

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
1 CNY
Overvaluation 61%
Relative Value
Price
X
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
29
Median 3Y
2.7
Median 5Y
4.1
Industry
1.6
vs History
vs Industry
7
Median 3Y
-18.9
Median 5Y
-3.2
Industry
20.5
vs History
vs Industry
32
Median 3Y
17.6
Median 5Y
19
Industry
14.7
vs History
vs Industry
21
Median 3Y
-16.3
Median 5Y
-15
Industry
20.9
vs History
vs Industry
0
Median 3Y
20.7
Median 5Y
4.5
Industry
1.8
vs History
9
vs Industry
18
Median 3Y
3.4
Median 5Y
5.4
Industry
1.6
vs History
11
vs Industry
13
Median 3Y
15.6
Median 5Y
23.5
Industry
6.1
vs History
vs Industry
1
Median 3Y
26.2
Median 5Y
-3.3
Industry
12.4
vs History
vs Industry
1
Median 3Y
26.2
Median 5Y
-3.3
Industry
16
vs History
vs Industry
25
Median 3Y
22
Median 5Y
22.4
Industry
14.6
vs History
vs Industry
21
Median 3Y
21.7
Median 5Y
21.7
Industry
17.7
vs History
4
vs Industry
29
Median 3Y
2.2
Median 5Y
1.9
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Xinjiang Machinery Research Institute 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
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
3.7B CNY 4.7 -17.7 -69.5 -69.5
US
Deere & Co
NYSE:DE
112.2B USD 2.2 15.8 10.7 12.5
UK
CNH Industrial NV
MIL:CNHI
14.6B EUR 0.6 6.7 6.5 7.8
JP
Kubota Corp
TSE:6326
2.1T JPY 0.7 8.2 6.6 8.8
US
Toro Co
NYSE:TTC
8.1B USD 1.8 19.4 13.4 16.6
US
AGCO Corp
NYSE:AGCO
6.7B USD 0.5 39.6 10.7 16.5
IN
Escorts Kubota Ltd
NSE:ESCORTS
381.6B INR 3.9 32.6 29.7 35
SE
Husqvarna AB
STO:HUSQ B
32.6B SEK 0.7 22.7 12.7 12.7
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
70.7B TRY 0.8 7 4.5 5.2
CN
First Tractor Co Ltd
SSE:601038
10.1B CNY 0.8 9.9 9.9 9.9
US
Lindsay Corp
NYSE:LNN
1.3B USD 2.2 20.2 12.9 16.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
X
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
Average EV/EBITDA: 11.8
Negative Multiple: -69.5
N/A N/A
US
Deere & Co
NYSE:DE
10.7
-20%
N/A
UK
CNH Industrial NV
MIL:CNHI
6.5
N/A N/A
JP
Kubota Corp
TSE:6326
6.6
2%
3.3
US
Toro Co
NYSE:TTC
13.4
8%
1.7
US
AGCO Corp
NYSE:AGCO
10.7
-14%
N/A
IN
Escorts Kubota Ltd
NSE:ESCORTS
29.7
14%
2.1
SE
Husqvarna AB
STO:HUSQ B
12.7
2%
6.4
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
4.5
13%
0.3
CN
F
First Tractor Co Ltd
SSE:601038
9.9
29%
0.3
US
Lindsay Corp
NYSE:LNN
12.9
8%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
X
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
Average EV/EBIT: 14.1
Negative Multiple: -69.5
N/A N/A
US
Deere & Co
NYSE:DE
12.5
-21%
N/A
UK
CNH Industrial NV
MIL:CNHI
7.8
N/A N/A
JP
Kubota Corp
TSE:6326
8.8
N/A N/A
US
Toro Co
NYSE:TTC
16.6
8%
2.1
US
AGCO Corp
NYSE:AGCO
16.5
-18%
N/A
IN
Escorts Kubota Ltd
NSE:ESCORTS
35
17%
2.1
SE
Husqvarna AB
STO:HUSQ B
12.7
4%
3.2
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
5.2
13%
0.4
CN
F
First Tractor Co Ltd
SSE:601038
9.9
21%
0.5
US
Lindsay Corp
NYSE:LNN
16.5
10%
1.6