Y

YungShin Global Holding Corp
TWSE:3705

Watchlist Manager
YungShin Global Holding Corp
TWSE:3705
Watchlist
Price: 56.4 TWD 0.36% Market Closed
Market Cap: 15B TWD

Relative Value

The Relative Value of one YungShin Global Holding Corp stock under the Base Case scenario is 58.02 TWD. Compared to the current market price of 56.4 TWD, YungShin Global Holding Corp is Undervalued by 3%.

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
58.02 TWD
Undervaluation 3%
Relative Value
Price
Y
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
53
Median 3Y
1.7
Median 5Y
1.4
Industry
2.4
vs History
17
vs Industry
29
Median 3Y
14.1
Median 5Y
13.4
Industry
20.5
vs History
9
vs Industry
31
Median 3Y
10.9
Median 5Y
10
Industry
15.4
vs History
60
vs Industry
18
Median 3Y
14.8
Median 5Y
17
Industry
22.6
vs History
4
vs Industry
39
Median 3Y
1.7
Median 5Y
1.6
Industry
2
vs History
4
vs Industry
54
Median 3Y
1.7
Median 5Y
1.5
Industry
2.5
vs History
6
vs Industry
46
Median 3Y
4
Median 5Y
3.2
Industry
4.9
vs History
30
vs Industry
33
Median 3Y
9.5
Median 5Y
8.6
Industry
12.6
vs History
73
vs Industry
32
Median 3Y
12.3
Median 5Y
12.1
Industry
15.6
vs History
23
vs Industry
33
Median 3Y
11
Median 5Y
10.5
Industry
13.9
vs History
47
vs Industry
26
Median 3Y
12.8
Median 5Y
13
Industry
17.7
vs History
3
vs Industry
46
Median 3Y
1.2
Median 5Y
1.2
Industry
1.8

Multiples Across Competitors

Competitors Multiples
YungShin Global Holding Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
YungShin Global Holding Corp
TWSE:3705
15B TWD 1.9 14.6 9.3 11.4
US
Eli Lilly and Co
NYSE:LLY
793.6B USD 17.6 74.9 43.5 48
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
393.8B USD 4.4 28 13.1 17.2
DK
Novo Nordisk A/S
CSE:NOVO B
2.3T DKK 8.1 23.3 15.3 17.4
CH
Roche Holding AG
SIX:ROG
246.5B CHF 4.2 21.4 11.9 14.2
US
Merck & Co Inc
NYSE:MRK
235.8B USD 3.7 13.8 9.3 10.9
UK
AstraZeneca PLC
LSE:AZN
180B GBP 4.3 33.1 127.1 194.1
CH
Novartis AG
SIX:NOVN
202B CHF 4.4 19.1 11.6 14.8
IE
Endo International PLC
LSE:0Y5F
166.1B USD 71.6 -56.8 265.3 665.3
US
Pfizer Inc
NYSE:PFE
148.9B USD 2.3 18.5 8.8 12.5
P/E Multiple
Earnings Growth PEG
TW
Y
YungShin Global Holding Corp
TWSE:3705
Average P/E: 27.4
14.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
74.9
48%
1.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
28
26%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
23.3
19%
1.2
CH
Roche Holding AG
SIX:ROG
21.4
16%
1.3
US
Merck & Co Inc
NYSE:MRK
13.8
17%
0.8
UK
AstraZeneca PLC
LSE:AZN
33.1
36%
0.9
CH
Novartis AG
SIX:NOVN
19.1
16%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56.8 N/A N/A
US
Pfizer Inc
NYSE:PFE
18.5
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
Y
YungShin Global Holding Corp
TWSE:3705
Average EV/EBITDA: 396.5
9.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
43.5
30%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
13.1
7%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
15.3
15%
1
CH
Roche Holding AG
SIX:ROG
11.9
8%
1.5
US
Merck & Co Inc
NYSE:MRK
9.3
9%
1
UK
AstraZeneca PLC
LSE:AZN
127.1
9%
14.1
CH
Novartis AG
SIX:NOVN
11.6
5%
2.3
IE
E
Endo International PLC
LSE:0Y5F
265.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
8.8
3%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
Y
YungShin Global Holding Corp
TWSE:3705
Average EV/EBIT: 1 700.7
11.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
48
33%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
17.2
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
17.4
16%
1.1
CH
Roche Holding AG
SIX:ROG
14.2
9%
1.6
US
Merck & Co Inc
NYSE:MRK
10.9
12%
0.9
UK
AstraZeneca PLC
LSE:AZN
194.1
21%
9.2
CH
Novartis AG
SIX:NOVN
14.8
8%
1.9
IE
E
Endo International PLC
LSE:0Y5F
665.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.5
10%
1.3