Merit Interactive Co Ltd
SZSE:300766

Watchlist Manager
Merit Interactive Co Ltd Logo
Merit Interactive Co Ltd
SZSE:300766
Watchlist
Price: 34.52 CNY -3.92%
Market Cap: 13.5B CNY

Relative Value

The Relative Value of one Merit Interactive Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 34.52 CNY, Merit Interactive 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.

Merit Interactive Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
3
Median 3Y
12.2
Median 5Y
12.3
Industry
2.2
Forward
18.6
vs History
vs Industry
0
Median 3Y
50.5
Median 5Y
79.5
Industry
21
Forward
136.7
vs History
vs Industry
1
Median 3Y
23.1
Median 5Y
58.1
Industry
15.9
vs History
vs Industry
Median 3Y
-20.2
Median 5Y
-32.9
Industry
20
vs History
3
vs Industry
10
Median 3Y
3.4
Median 5Y
3.6
Industry
2.7
vs History
3
vs Industry
3
Median 3Y
11
Median 5Y
10.8
Industry
2.2
Forward
18
vs History
3
vs Industry
4
Median 3Y
15.7
Median 5Y
15.8
Industry
4.4
vs History
vs Industry
0
Median 3Y
-61.5
Median 5Y
61.5
Industry
11.8
Forward
84.1
vs History
vs Industry
0
Median 3Y
-61.5
Median 5Y
61.5
Industry
15.2
vs History
vs Industry
1
Median 3Y
17.7
Median 5Y
50.6
Industry
14.5
vs History
vs Industry
Median 3Y
-38.6
Median 5Y
-40.2
Industry
17.1
vs History
19
vs Industry
7
Median 3Y
4
Median 5Y
5
Industry
2.2

Multiples Across Competitors

Competitors Multiples
Merit Interactive Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Merit Interactive Co Ltd
SZSE:300766
13.5B CNY 29.9 -307 -259.7 -259.7
US
International Business Machines Corp
NYSE:IBM
220.6B USD 3.5 36.6 17.8 26.3
IE
Accenture PLC
NYSE:ACN
178.8B USD 2.7 23.3 13.9 16.9
IN
Tata Consultancy Services Ltd
NSE:TCS
11.8T INR 4.7 24.3 16.8 18.1
IN
Infosys Ltd
NSE:INFY
5.9T INR 3.7 21.2 14.7 16.7
IN
HCL Technologies Ltd
NSE:HCLTECH
3.9T INR 3.4 22.8 14.4 17.4
JP
Fujitsu Ltd
TSE:6702
5.2T JPY 1.4 16.3 12 20.9
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
34.7B USD 1.8 15.5 9.3 11
US
Gartner Inc
NYSE:IT
31.1B USD 5 24.8 23.1 27.1
IN
Wipro Ltd
NSE:WIPRO
2.6T INR 2.9 20.9 12.3 14.8
JP
NEC Corp
TSE:6701
4.2T JPY 1.2 22.4 10 16.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Merit Interactive Co Ltd
SZSE:300766
Average EV/EBITDA: 14.4
Negative Multiple: -259.7
N/A N/A
US
International Business Machines Corp
NYSE:IBM
17.8
11%
1.6
IE
Accenture PLC
NYSE:ACN
13.9
8%
1.7
IN
Tata Consultancy Services Ltd
NSE:TCS
16.8
9%
1.9
IN
Infosys Ltd
NSE:INFY
14.7
10%
1.5
IN
HCL Technologies Ltd
NSE:HCLTECH
14.4
9%
1.6
JP
Fujitsu Ltd
TSE:6702
12
8%
1.5
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
9.3
8%
1.2
US
Gartner Inc
NYSE:IT
23.1
13%
1.8
IN
Wipro Ltd
NSE:WIPRO
12.3
7%
1.8
JP
NEC Corp
TSE:6701
10
10%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Merit Interactive Co Ltd
SZSE:300766
Average EV/EBIT: 18.6
Negative Multiple: -259.7
N/A N/A
US
International Business Machines Corp
NYSE:IBM
26.3
13%
2
IE
Accenture PLC
NYSE:ACN
16.9
8%
2.1
IN
Tata Consultancy Services Ltd
NSE:TCS
18.1
9%
2
IN
Infosys Ltd
NSE:INFY
16.7
11%
1.5
IN
HCL Technologies Ltd
NSE:HCLTECH
17.4
11%
1.6
JP
Fujitsu Ltd
TSE:6702
20.9
N/A N/A
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
11
8%
1.4
US
Gartner Inc
NYSE:IT
27.1
13%
2.1
IN
Wipro Ltd
NSE:WIPRO
14.8
10%
1.5
JP
NEC Corp
TSE:6701
16.8
16%
1.1