Crystal Clear Electronic Material Co Ltd Relative Valuation - Crystal Clear Electronic Material Co Ltd

Watchlist Manager

Watchlist

Price: 8.44 CNY 1.93%

Market Cap: 8.9B CNY

Section:

Relative Value

The Relative Value of one Crystal Clear Electronic Material Co Ltd stock under the Base Case scenario is 6.94 CNY. Compared to the current market price of 8.44 CNY, Crystal Clear Electronic Material Co Ltd is Overvalued by 18%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

6.4

P/S

vs History	30
vs Industry	10

Median 5Y

5.1

Industry

1.4

Forward

6.2

More Details

Negative

P/E

vs History
vs Industry	4

Median 5Y

Industry

Forward

355.6

More Details

35.7

P/OCF

vs History	61
vs Industry	13

Median 5Y

Industry

11.9

More Details

Negative

P/FCFE

vs History
vs Industry

Median 5Y

-14.4

Industry

19.8

More Details

3.3

P/B

vs History	57
vs Industry	19

Median 5Y

3.4

Industry

1.5

More Details

5.8

EV/S

vs History	33
vs Industry	11

Median 5Y

Industry

1.5

Forward

5.7

More Details

29.4

EV/GP

vs History	31
vs Industry	9

Median 5Y

25.1

Industry

6.7

More Details

172.2

EV/EBITDA

vs History	9
vs Industry	2

Median 5Y

58.6

Industry

Forward

58.6

More Details

172.2

EV/EBIT

vs History	9
vs Industry	2

Median 5Y

58.6

Industry

16.2

Forward

261.9

More Details

32.7

EV/OCF

vs History	71
vs Industry	16

Median 5Y

39.8

Industry

More Details

Negative

EV/FCFF

vs History
vs Industry

Median 5Y

-39.3

Industry

18.3

More Details

2.3

EV/IC

vs History	61
vs Industry	21

Median 5Y

2.6

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN	Crystal Clear Electronic Material Co Ltd SZSE:300655	8.9B CNY	6.4	-1 285.3	172.2	172.2
SA	Saudi Basic Industries Corporation SJSC SAU:2010	228.3B SAR	1.6	148.4	11.8	37.9
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	674.8T IDR	22.5	-579.7	-708.8	-708.8
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	33.8B USD	18.9	-488.5	-597.6	-597.6
US	Dow Inc NYSE:DOW	21.2B USD	0.5	74.7	8.5	26.8
UK	LyondellBasell Industries NV NYSE:LYB	19.3B USD	0.5	14.2	6.2	9.6
CN	Hengli Petrochemical Co Ltd SSE:600346	109B CNY	0.5	15.7	19.1	19.1
IN	Solar Industries India Ltd NSE:SOLARINDS	1.2T INR	16.5	102.9	65.6	72.1
KR	LG Chem Ltd KRX:051910	17.6T KRW	0.4	-25.4	5.5	33.7
US	Westlake Corp NYSE:WLK	12B USD	1	20	6.5	14.1
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	78.6B CNY	0.2	40.8	20.9	20.9

			Revenue Growth	P/S to Growth
CN	Crystal Clear Electronic Material Co Ltd SZSE:300655	Average P/S: 6.3 6.4	19%	0.3
SA	Saudi Basic Industries Corporation SJSC SAU:2010	1.6	4%	0.4
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	22.5	N/A	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	18.9	N/A	N/A
US	Dow Inc NYSE:DOW	0.5	3%	0.2
UK	LyondellBasell Industries NV NYSE:LYB	0.5	-6%	N/A
CN	Hengli Petrochemical Co Ltd SSE:600346	0.5	2%	0.2
IN	Solar Industries India Ltd NSE:SOLARINDS	16.5	25%	0.7
KR	LG Chem Ltd KRX:051910	0.4	11%	0
US	Westlake Corp NYSE:WLK	1	4%	0.2
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	0.2	8%	0

			Earnings Growth	PEG
CN	Crystal Clear Electronic Material Co Ltd SZSE:300655	Average P/E: 59.5 Negative Multiple: -1 285.3	121%	N/A
SA	Saudi Basic Industries Corporation SJSC SAU:2010	148.4	92%	1.6
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	Negative Multiple: -579.7	N/A	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	Negative Multiple: -488.5	N/A	N/A
US	Dow Inc NYSE:DOW	74.7	21%	3.6
UK	LyondellBasell Industries NV NYSE:LYB	14.2	27%	0.5
CN	Hengli Petrochemical Co Ltd SSE:600346	15.7	17%	0.9
IN	Solar Industries India Ltd NSE:SOLARINDS	102.9	35%	2.9
KR	LG Chem Ltd KRX:051910	Negative Multiple: -25.4	N/A	N/A
US	Westlake Corp NYSE:WLK	20	25%	0.8
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	40.8	61%	0.7

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Franklin Covey Co NYSE:FC	20.78 USD 0.19%
	Mohawk Industries Inc NYSE:MHK	106.87 USD -2.04%
	Ardmore Shipping Corp NYSE:ASC	9.58 USD 2.24%
	ASGN Inc NYSE:ASGN	51.37 USD -0.75%
	Skyworks Solutions Inc NASDAQ:SWKS	61.52 USD 0.03%
	Weatherford International PLC NASDAQ:WFRD	42.74 USD 3.14%

	Johnson & Johnson NYSE:JNJ	154.58 USD -0.23%
	Bank of America Corp NYSE:BAC	39.69 USD 0.28%
	Mastercard Inc NYSE:MA	533.48 USD -0.37%
	Salesforce Inc NYSE:CRM	267.85 USD 1.19%
	Abbvie Inc NYSE:ABBV	186.06 USD 3.15%
	Home Depot Inc NYSE:HD	357.58 USD -0.57%

	Arista Networks Inc NYSE:ANET	77.91 USD 3.48%
	Visa Inc NYSE:V	335.17 USD -0.16%
	Texas Pacific Land Corp NYSE:TPL	1 334.63 USD -0.09%
	KLA Corp NASDAQ:KLAC	694.61 USD 0.75%
	Manhattan Associates Inc NASDAQ:MANH	174.58 USD 0.21%
	Monolithic Power Systems Inc NASDAQ:MPWR	583.72 USD 0.51%

	ServiceNow Inc NYSE:NOW	945.26 USD 0.71%
	EOG Resources Inc NYSE:EOG	113.07 USD -0.34%
	Monster Beverage Corp NASDAQ:MNST	58.67 USD 0.14%
	Copart Inc NASDAQ:CPRT	60.9 USD -1.73%
	Applied Materials Inc NASDAQ:AMAT	151.55 USD 0.92%
	Airbnb Inc NASDAQ:ABNB	122.51 USD 0.66%

Crystal Clear Electronic Material Co Ltd
SZSE:300655

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Crystal Clear Electronic Material Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

			EBITDA Growth	EV/EBITDA to Growth
CN	Crystal Clear Electronic Material Co Ltd SZSE:300655	Average EV/EBITDA: 35.1 172.2	57%	3
SA	Saudi Basic Industries Corporation SJSC SAU:2010	11.8	17%	0.7
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	Negative Multiple: -708.8	N/A	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	Negative Multiple: -597.6	N/A	N/A
US	Dow Inc NYSE:DOW	8.5	11%	0.8
UK	LyondellBasell Industries NV NYSE:LYB	6.2	7%	0.9
CN	Hengli Petrochemical Co Ltd SSE:600346	19.1	N/A	N/A
IN	Solar Industries India Ltd NSE:SOLARINDS	65.6	23%	2.9
KR	LG Chem Ltd KRX:051910	5.5	38%	0.1
US	Westlake Corp NYSE:WLK	6.5	11%	0.6
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	20.9	62%	0.3

			EBIT Growth	EV/EBIT to Growth
CN	Crystal Clear Electronic Material Co Ltd SZSE:300655	Average EV/EBIT: 45.1 172.2	33%	5.2
SA	Saudi Basic Industries Corporation SJSC SAU:2010	37.9	39%	1
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	Negative Multiple: -708.8	N/A	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	Negative Multiple: -597.6	N/A	N/A
US	Dow Inc NYSE:DOW	26.8	28%	1
UK	LyondellBasell Industries NV NYSE:LYB	9.6	12%	0.8
CN	Hengli Petrochemical Co Ltd SSE:600346	19.1	N/A	N/A
IN	Solar Industries India Ltd NSE:SOLARINDS	72.1	23%	3.1
KR	LG Chem Ltd KRX:051910	33.7	109%	0.3
US	Westlake Corp NYSE:WLK	14.1	22%	0.6
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	20.9	28%	0.7

52 Week Range	6.03 12.7
Price Target

Crystal Clear Electronic Material Co Ltd SZSE:300655

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Crystal Clear Electronic Material Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Crystal Clear Electronic Material Co Ltd
SZSE:300655

Competitors Multiples
Crystal Clear Electronic Material Co Ltd Competitors