YAL Relative Valuation - Yancoal Australia Ltd

Watchlist Manager

Watchlist

Price: 8.63 AUD 3.85%

Market Cap: AU$11.4B

	Yancoal Australia Ltd ASX:YAL	AU
G	Glaston Oyj Abp OMXH:GLA1V	FI
	Nippon Concrete Industries Co Ltd TSE:5269	JP

Relative Value

The Relative Value of one YAL stock under the Base Case scenario is 6.75 AUD. Compared to the current market price of 8.63 AUD, Yancoal Australia Ltd is Overvalued by 22%.

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?

YAL Relative Value

Base Case

Overvaluation 22%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU		Yancoal Australia Ltd ASX:YAL	11.4B AUD	1.9	25.9	14	14
ID		Alamtri Resources Indonesia Tbk PT F:A640	162.7B EUR	100.5	420.7	357.9	357.9
CN		China Shenhua Energy Co Ltd SSE:601088	984.5B CNY	3.3	19.1	11.9	11.9
ZA	E	Exxaro Resources Ltd JSE:EXX	75.2B ZAR	1.8	9.2	5.4	7.3
CA	C	Cameco Corp NYSE:CCJ	46B USD	17.9	106	68.1	100.2
CN		Shaanxi Coal Industry Co Ltd SSE:601225	263.3B CNY	1.5	11.5	8.9	8.9
CN		China Coal Energy Co Ltd SSE:601898	246.1B CNY	1.5	14.3	8.2	8.2
IN		Coal India Ltd NSE:COALINDIA	2.9T INR	2	9.4	6.1	8.2
CN		Yankuang Energy Group Co Ltd SSE:600188	211.4B CNY	1.5	20.8	14.4	14.4
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	473.5T IDR	10.1	116.1	74.9	74.9
ID		Bayan Resources Tbk PT IDX:BYAN	421.7T IDR	7.4	32.8	24.4	24.4

				Revenue Growth	P/S to Growth
AU		Yancoal Australia Ltd ASX:YAL	Average P/S: 13.6 1.9	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	100.5	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	3.3	-2%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	1.8	7%	0.3
CA	C	Cameco Corp NYSE:CCJ	17.9	5%	3.6
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.5	-2%	N/A
CN		China Coal Energy Co Ltd SSE:601898	1.5	-5%	N/A
IN		Coal India Ltd NSE:COALINDIA	2	4%	0.5
CN		Yankuang Energy Group Co Ltd SSE:600188	1.5	1%	1.5
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	10.1	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	7.4	N/A	N/A

				Earnings Growth	PEG
AU		Yancoal Australia Ltd ASX:YAL	Average P/E: 71.5 25.9	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	420.7	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	19.1	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	9.2	11%	0.8
CA	C	Cameco Corp NYSE:CCJ	106	31%	3.4
CN		Shaanxi Coal Industry Co Ltd SSE:601225	11.5	-19%	N/A
CN		China Coal Energy Co Ltd SSE:601898	14.3	-3%	N/A
IN		Coal India Ltd NSE:COALINDIA	9.4	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	20.8	-6%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	116.1	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	32.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU		Yancoal Australia Ltd ASX:YAL	Average EV/EBITDA: 54 14	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	357.9	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	11.9	7%	1.7
ZA	E	Exxaro Resources Ltd JSE:EXX	5.4	12%	0.5
CA	C	Cameco Corp NYSE:CCJ	68.1	41%	1.7
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.9	6%	1.5
CN		China Coal Energy Co Ltd SSE:601898	8.2	10%	0.8
IN		Coal India Ltd NSE:COALINDIA	6.1	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	14.4	17%	0.8
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	74.9	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	24.4	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
AU		Yancoal Australia Ltd ASX:YAL	Average EV/EBIT: 57.3 14	12%	1.2
ID		Alamtri Resources Indonesia Tbk PT F:A640	357.9	27%	13.3
CN		China Shenhua Energy Co Ltd SSE:601088	11.9	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	7.3	10%	0.7
CA	C	Cameco Corp NYSE:CCJ	100.2	32%	3.1
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.9	-11%	N/A
CN		China Coal Energy Co Ltd SSE:601898	8.2	-3%	N/A
IN		Coal India Ltd NSE:COALINDIA	8.2	-2%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	14.4	-1%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	74.9	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	24.4	N/A	N/A

Yancoal Australia Ltd
ASX:YAL

Relative Value

Valuation Multiples

Multiples Across Competitors

YAL Competitors Multiples
Yancoal Australia Ltd Competitors

See Also

Company

Help

Tools

Stocks

Yancoal Australia Ltd ASX:YAL

Relative Value

Valuation Multiples

Multiples Across Competitors

YAL Competitors Multiples Yancoal Australia Ltd Competitors

See Also

Company

Help

Tools

Stocks

Yancoal Australia Ltd
ASX:YAL

YAL Competitors Multiples
Yancoal Australia Ltd Competitors