Hubei Feilihua Quartz Glass Co Ltd
SZSE:300395

Watchlist Manager
Hubei Feilihua Quartz Glass Co Ltd Logo
Hubei Feilihua Quartz Glass Co Ltd
SZSE:300395
Watchlist
Price: 46.11 CNY -1.16%
Market Cap: 24.1B CNY

Relative Value

The Relative Value of one Hubei Feilihua Quartz Glass Co Ltd stock under the Base Case scenario is 65.36 CNY. Compared to the current market price of 46.11 CNY, Hubei Feilihua Quartz Glass Co Ltd is Undervalued by 29%.

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
65.36 CNY
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
18
Median 3Y
12.2
Median 5Y
12.1
Industry
3.7
Forward
11.5
vs History
1
vs Industry
16
Median 3Y
48.6
Median 5Y
48.3
Industry
33.2
Forward
54.1
vs History
7
vs Industry
3
Median 3Y
71.3
Median 5Y
65.5
Industry
21.9
vs History
vs Industry
7
Median 3Y
-178.5
Median 5Y
-162.6
Industry
29.8
vs History
46
vs Industry
21
Median 3Y
6.3
Median 5Y
5.7
Industry
3.5
vs History
41
vs Industry
15
Median 3Y
11.7
Median 5Y
11.6
Industry
3.6
Forward
11.4
vs History
19
vs Industry
16
Median 3Y
25.9
Median 5Y
24.9
Industry
12.4
vs History
3
vs Industry
10
Median 3Y
43.1
Median 5Y
41.6
Industry
21.5
Forward
35.8
vs History
3
vs Industry
13
Median 3Y
43.1
Median 5Y
41.6
Industry
28
Forward
45.5
vs History
7
vs Industry
3
Median 3Y
70.7
Median 5Y
62.7
Industry
23.2
vs History
vs Industry
2
Median 3Y
-98.3
Median 5Y
-78.5
Industry
30
vs History
65
vs Industry
23
Median 3Y
6.4
Median 5Y
6.4
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Hubei Feilihua Quartz Glass Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Hubei Feilihua Quartz Glass Co Ltd
SZSE:300395
24B CNY 12.6 66.2 58.9 58.9
US
Raytheon Technologies Corp
NYSE:RTX
177.4B USD 2.2 37.2 20.3 34.9
US
RTX Corp
LSE:0R2N
176.4B USD 2.2 36.9 20.2 34.7
NL
Airbus SE
PAR:AIR
128.2B EUR 1.9 30.3 15.8 24.8
US
Boeing Co
NYSE:BA
126.3B USD 1.9 -10.6 -17 -14.1
FR
Safran SA
PAR:SAF
102.2B EUR 3.7 -153.2 18.8 25.3
US
Lockheed Martin Corp
NYSE:LMT
106.9B USD 1.5 20 14.3 17.4
UK
Rolls-Royce Holdings PLC
LSE:RR
64.3B GBP 3.4 25.5 19.4 26.8
US
TransDigm Group Inc
NYSE:TDG
78.6B USD 9.6 47.8 24.2 26.3
US
General Dynamics Corp
NYSE:GD
74.6B USD 1.6 19.7 14.2 16.8
US
Northrop Grumman Corp
NYSE:NOC
74.2B USD 1.8 17.8 14.7 19.3
P/E Multiple
Earnings Growth PEG
CN
Hubei Feilihua Quartz Glass Co Ltd
SZSE:300395
Average P/E: 33.5
66.2
13%
5.1
US
Raytheon Technologies Corp
NYSE:RTX
37.2
29%
1.3
US
RTX Corp
LSE:0R2N
36.9
28%
1.3
NL
Airbus SE
PAR:AIR
30.3
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -10.6 N/A N/A
FR
Safran SA
PAR:SAF
Negative Multiple: -153.2 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
25.5
2%
12.7
US
TransDigm Group Inc
NYSE:TDG
47.8
24%
2
US
General Dynamics Corp
NYSE:GD
19.7
10%
2
US
Northrop Grumman Corp
NYSE:NOC
17.8
3%
5.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Hubei Feilihua Quartz Glass Co Ltd
SZSE:300395
Average EV/EBITDA: 22.1
58.9
23%
2.6
US
Raytheon Technologies Corp
NYSE:RTX
20.3
17%
1.2
US
RTX Corp
LSE:0R2N
20.2
17%
1.2
NL
Airbus SE
PAR:AIR
15.8
20%
0.8
US
Boeing Co
NYSE:BA
Negative Multiple: -17 N/A N/A
FR
Safran SA
PAR:SAF
18.8
13%
1.4
US
Lockheed Martin Corp
NYSE:LMT
14.3
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
19.4
12%
1.6
US
TransDigm Group Inc
NYSE:TDG
24.2
13%
1.9
US
General Dynamics Corp
NYSE:GD
14.2
8%
1.8
US
Northrop Grumman Corp
NYSE:NOC
14.7
5%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Hubei Feilihua Quartz Glass Co Ltd
SZSE:300395
Average EV/EBIT: 28.5
58.9
17%
3.5
US
Raytheon Technologies Corp
NYSE:RTX
34.9
27%
1.3
US
RTX Corp
LSE:0R2N
34.7
27%
1.3
NL
Airbus SE
PAR:AIR
24.8
28%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -14.1 N/A N/A
FR
Safran SA
PAR:SAF
25.3
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.4
12%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
26.8
15%
1.8
US
TransDigm Group Inc
NYSE:TDG
26.3
12%
2.2
US
General Dynamics Corp
NYSE:GD
16.8
9%
1.9
US
Northrop Grumman Corp
NYSE:NOC
19.3
5%
3.9