Z

Zhejiang Wolwo Bio-Pharmaceutical Co Ltd
SZSE:300357

Watchlist Manager
Zhejiang Wolwo Bio-Pharmaceutical Co Ltd
SZSE:300357
Watchlist
Price: 19.81 CNY -0.2% Market Closed
Market Cap: 10.4B CNY

Relative Value

The Relative Value of one Zhejiang Wolwo Bio-Pharmaceutical Co Ltd stock under the Base Case scenario is 22.78 CNY. Compared to the current market price of 19.81 CNY, Zhejiang Wolwo Bio-Pharmaceutical Co Ltd is Undervalued by 13%.

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
22.78 CNY
Undervaluation 13%
Relative Value
Price
Z
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
11
Median 3Y
17.9
Median 5Y
28.8
Industry
2.4
Forward
11
vs History
93
vs Industry
12
Median 3Y
53.1
Median 5Y
68.6
Industry
20.6
Forward
30.4
vs History
88
vs Industry
11
Median 3Y
43.8
Median 5Y
67.5
Industry
15.5
vs History
92
vs Industry
8
Median 3Y
97.3
Median 5Y
129.8
Industry
23
vs History
93
vs Industry
15
Median 3Y
7.3
Median 5Y
13.4
Industry
1.9
vs History
93
vs Industry
12
Median 3Y
16.6
Median 5Y
27.5
Industry
2.5
Forward
9.7
vs History
93
vs Industry
18
Median 3Y
17.5
Median 5Y
29
Industry
4.9
vs History
93
vs Industry
12
Median 3Y
48.3
Median 5Y
60.9
Industry
12.6
Forward
23.4
vs History
93
vs Industry
15
Median 3Y
48.3
Median 5Y
60.9
Industry
15.7
Forward
20.7
vs History
90
vs Industry
13
Median 3Y
39.9
Median 5Y
64.2
Industry
14
vs History
92
vs Industry
8
Median 3Y
93
Median 5Y
124.5
Industry
17.7
vs History
93
vs Industry
12
Median 3Y
11
Median 5Y
24.7
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Zhejiang Wolwo Bio-Pharmaceutical Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Zhejiang Wolwo Bio-Pharmaceutical Co Ltd
SZSE:300357
10.4B CNY 11.5 33.2 28.2 28.2
US
Eli Lilly and Co
NYSE:LLY
838.1B USD 18.6 79.1 45.9 50.7
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
372.1B USD 4.2 17.1 12.4 16.3
DK
Novo Nordisk A/S
CSE:NOVO B
1.8T DKK 6.2 17.7 11.7 13.4
CH
Roche Holding AG
SIX:ROG
208.3B CHF 3.4 25.2 9.5 11.1
CH
Novartis AG
SIX:NOVN
187.4B CHF 4.4 19 11.5 14.7
UK
AstraZeneca PLC
LSE:AZN
161.3B GBP 4 30.5 126.2 192.7
US
Merck & Co Inc
NYSE:MRK
209.1B USD 3.3 12 8.6 10.3
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
FR
Sanofi SA
PAR:SAN
115.8B EUR 1.3 9.1 5 5.9
P/E Multiple
Earnings Growth PEG
CN
Z
Zhejiang Wolwo Bio-Pharmaceutical Co Ltd
SZSE:300357
Average P/E: 27
33.2
15%
2.2
US
Eli Lilly and Co
NYSE:LLY
79.1
49%
1.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.1
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
17.7
18%
1
CH
Roche Holding AG
SIX:ROG
25.2
32%
0.8
CH
Novartis AG
SIX:NOVN
19
17%
1.1
UK
AstraZeneca PLC
LSE:AZN
30.5
36%
0.8
US
Merck & Co Inc
NYSE:MRK
12
18%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
FR
Sanofi SA
PAR:SAN
9.1
28%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Z
Zhejiang Wolwo Bio-Pharmaceutical Co Ltd
SZSE:300357
Average EV/EBIT: 1 700.1
28.2
26%
1.1
US
Eli Lilly and Co
NYSE:LLY
50.7
33%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.3
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
13.4
16%
0.8
CH
Roche Holding AG
SIX:ROG
11.1
8%
1.4
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
UK
AstraZeneca PLC
LSE:AZN
192.7
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.3
12%
0.9
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.9
14%
0.4