W

Wuxi Lead Intelligent Equipment Co Ltd
SZSE:300450

Watchlist Manager
Wuxi Lead Intelligent Equipment Co Ltd
SZSE:300450
Watchlist
Price: 18.69 CNY -0.8% Market Closed
Market Cap: 29.3B CNY

Relative Value

The Relative Value of one Wuxi Lead Intelligent Equipment Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 18.69 CNY, Wuxi Lead Intelligent Equipment Co Ltd is hidden .

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.

Wuxi Lead Intelligent Equipment Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
30
Median 3Y
3
Median 5Y
5.5
Industry
1.5
Forward
2.1
vs History
9
vs Industry
0
Median 3Y
29.6
Median 5Y
52.3
Industry
19.8
Forward
24.3
vs History
vs Industry
2
Median 3Y
-14.2
Median 5Y
53.1
Industry
14.2
vs History
73
vs Industry
20
Median 3Y
31.8
Median 5Y
44
Industry
19.8
vs History
92
vs Industry
28
Median 3Y
3.4
Median 5Y
7.1
Industry
1.7
vs History
77
vs Industry
27
Median 3Y
3.2
Median 5Y
5.5
Industry
1.6
Forward
2.4
vs History
77
vs Industry
31
Median 3Y
8.9
Median 5Y
16.7
Industry
5.8
vs History
vs Industry
29
Median 3Y
22.8
Median 5Y
33.4
Industry
12
Forward
20.9
vs History
vs Industry
36
Median 3Y
22.8
Median 5Y
33.4
Industry
15.6
Forward
27
vs History
vs Industry
2
Median 3Y
-16
Median 5Y
53.7
Industry
14.2
vs History
vs Industry
11
Median 3Y
-16
Median 5Y
65.8
Industry
17.7
vs History
90
vs Industry
44
Median 3Y
1.9
Median 5Y
3.8
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Wuxi Lead Intelligent Equipment Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Wuxi Lead Intelligent Equipment Co Ltd
SZSE:300450
29.3B CNY 2.3 492.5 -1 371.7 -1 371.7
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
SE
Atlas Copco AB
STO:ATCO A
756.9B SEK 4.3 25.4 16.4 20.2
US
Parker-Hannifin Corp
NYSE:PH
77B USD 3.9 24.4 16.8 20.6
US
Illinois Tool Works Inc
NYSE:ITW
70.4B USD 4.4 20.2 16.4 18
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.2T JPY 1.9 36 17.8 26.1
US
Otis Worldwide Corp
NYSE:OTIS
36.8B USD 2.6 24 20.3 22.3
CH
Schindler Holding AG
SIX:SCHP
29.5B CHF 2.6 48.4 21.5 29.8
US
Ingersoll Rand Inc
NYSE:IR
30.2B USD 4.2 36 17.3 23
FI
Kone Oyj
OMXH:KNEBV
26.2B EUR 2.4 27.6 15.8 19.3
US
Xylem Inc
NYSE:XYL
28.2B USD 3.3 31.7 17.8 27.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
W
Wuxi Lead Intelligent Equipment Co Ltd
SZSE:300450
Average EV/EBITDA: 17 198
Negative Multiple: -1 371.7
21%
N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
16.4
6%
2.7
US
Parker-Hannifin Corp
NYSE:PH
16.8
8%
2.1
US
Illinois Tool Works Inc
NYSE:ITW
16.4
3%
5.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
17.8
19%
0.9
US
Otis Worldwide Corp
NYSE:OTIS
20.3
8%
2.5
CH
Schindler Holding AG
SIX:SCHP
21.5
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
17.3
10%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
15.8
10%
1.6
US
Xylem Inc
NYSE:XYL
17.8
12%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
W
Wuxi Lead Intelligent Equipment Co Ltd
SZSE:300450
Average EV/EBIT: 21 037.6
Negative Multiple: -1 371.7
12%
N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
20.2
8%
2.5
US
Parker-Hannifin Corp
NYSE:PH
20.6
13%
1.6
US
Illinois Tool Works Inc
NYSE:ITW
18
4%
4.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
26.1
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
22.3
8%
2.8
CH
Schindler Holding AG
SIX:SCHP
29.8
18%
1.7
US
Ingersoll Rand Inc
NYSE:IR
23
16%
1.4
FI
K
Kone Oyj
OMXH:KNEBV
19.3
11%
1.8
US
Xylem Inc
NYSE:XYL
27.2
18%
1.5