B

Beijing Dataway Horizon Co Ltd
SZSE:301169

Watchlist Manager
Beijing Dataway Horizon Co Ltd
SZSE:301169
Watchlist
Price: 64.53 CNY -0.09% Market Closed
Market Cap: ¥4.6B

Relative Value

The Relative Value of one Beijing Dataway Horizon Co Ltd stock under the Base Case scenario is 33.21 CNY. Compared to the current market price of 64.53 CNY, Beijing Dataway Horizon Co Ltd is Overvalued by 49%.

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
33.21 CNY
Overvaluation 49%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Beijing Dataway Horizon Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Beijing Dataway Horizon Co Ltd
SZSE:301169
4.6B CNY 13.8 -79.1 -78.7 -78.7
US
International Business Machines Corp
NYSE:IBM
274.5B USD 4.2 34.5 21.2 29.8
IE
Accenture PLC
NYSE:ACN
175.5B USD 2.5 23 12.6 15.4
IN
Tata Consultancy Services Ltd
NSE:TCS
11.4T INR 4.4 24 15.6 16.9
IN
Infosys Ltd
NSE:INFY
6.8T INR 3.9 24.1 16.4 18.6
IN
HCL Technologies Ltd
NSE:HCLTECH
4.6T INR 3.7 28 16.5 19.6
JP
Fujitsu Ltd
TSE:6702
7.7T JPY 2.3 17.4 15.6 23
JP
NEC Corp
TSE:6701
7.8T JPY 2.2 32.4 15.9 23.4
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
40.9B USD 2 19.3 10.3 12
JP
NTT Data Group Corp
DUS:NT5
30.3B EUR 1.2 39.7 1 870.7 3 985
JP
NTT Data Corp
TSE:9613
5.6T JPY 1.2 39.1 9.9 21.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
B
Beijing Dataway Horizon Co Ltd
SZSE:301169
Average EV/EBITDA: 200.5
Negative Multiple: -78.7
N/A N/A
US
International Business Machines Corp
NYSE:IBM
21.2
15%
1.4
IE
Accenture PLC
NYSE:ACN
12.6
7%
1.8
IN
Tata Consultancy Services Ltd
NSE:TCS
15.6
7%
2.2
IN
Infosys Ltd
NSE:INFY
16.4
8%
2.1
IN
HCL Technologies Ltd
NSE:HCLTECH
16.5
8%
2.1
JP
Fujitsu Ltd
TSE:6702
15.6
13%
1.2
JP
NEC Corp
TSE:6701
15.9
14%
1.1
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
10.3
8%
1.3
JP
N
NTT Data Group Corp
DUS:NT5
1 870.7
12%
155.9
JP
NTT Data Corp
TSE:9613
9.9
12%
0.8