C

CSPC Pharmaceutical Group Ltd
HKEX:1093

Watchlist Manager
CSPC Pharmaceutical Group Ltd
HKEX:1093
Watchlist
Price: 7.62 HKD -0.91% Market Closed
Market Cap: 87.8B HKD

Relative Value

The Relative Value of one CSPC Pharmaceutical Group Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 7.62 HKD, CSPC Pharmaceutical Group 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.

CSPC Pharmaceutical Group Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
55
Median 3Y
2.4
Median 5Y
2.8
Industry
2.6
Forward
2.8
vs History
12
vs Industry
38
Median 3Y
12.6
Median 5Y
14.4
Industry
21.7
Forward
15.9
vs History
74
vs Industry
33
Median 3Y
14.8
Median 5Y
13.9
Industry
16.6
vs History
46
vs Industry
21
Median 3Y
29.8
Median 5Y
27.7
Industry
22.5
vs History
61
vs Industry
49
Median 3Y
2.4
Median 5Y
2.8
Industry
2.3
vs History
31
vs Industry
64
Median 3Y
1.9
Median 5Y
2.4
Industry
2.9
Forward
2.4
vs History
20
vs Industry
72
Median 3Y
2.6
Median 5Y
3.2
Industry
5.5
vs History
14
vs Industry
43
Median 3Y
7.6
Median 5Y
9.5
Industry
13.1
Forward
9.3
vs History
15
vs Industry
45
Median 3Y
7.9
Median 5Y
10.1
Industry
16.6
Forward
11.2
vs History
65
vs Industry
39
Median 3Y
11.3
Median 5Y
11.5
Industry
15.8
vs History
31
vs Industry
26
Median 3Y
23.4
Median 5Y
21.5
Industry
19.1
vs History
73
vs Industry
51
Median 3Y
2.1
Median 5Y
2.8
Industry
1.9

Multiples Across Competitors

Competitors Multiples
CSPC Pharmaceutical Group 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
CSPC Pharmaceutical Group Ltd
HKEX:1093
88.2B HKD 3 19.7 13.4 13.4
US
Eli Lilly and Co
NYSE:LLY
954.7B USD 16.1 51.9 34.8 37.3
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
505.3B USD 5.5 20.1 16.4 21.3
CH
Roche Holding AG
SIX:ROG
253.1B CHF 4.1 26.8 11.5 13.4
UK
AstraZeneca PLC
LSE:AZN
210.8B GBP 4.9 30.1 108.4 158.7
CH
Novartis AG
SIX:NOVN
203.4B CHF 4.6 17.8 11.3 14.6
US
Merck & Co Inc
NYSE:MRK
246.3B USD 3.8 12.9 9.2 11
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.5 13.7 9.6 11.1
IE
Endo International PLC
LSE:0Y5F
202.5B USD 88.8 -70.5 321.2 805.4
US
Pfizer Inc
NYSE:PFE
146.7B USD 2.3 14.9 7.6 10.3
P/E Multiple
Earnings Growth PEG
CN
C
CSPC Pharmaceutical Group Ltd
HKEX:1093
Average P/E: 23.1
19.7
8%
2.5
US
Eli Lilly and Co
NYSE:LLY
51.9
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.1
29%
0.7
CH
Roche Holding AG
SIX:ROG
26.8
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
30.1
38%
0.8
CH
Novartis AG
SIX:NOVN
17.8
17%
1
US
Merck & Co Inc
NYSE:MRK
12.9
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.7
4%
3.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -70.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.9
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
CSPC Pharmaceutical Group Ltd
HKEX:1093
Average EV/EBITDA: 399.1
13.4
3%
4.5
US
Eli Lilly and Co
NYSE:LLY
34.8
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.4
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.5
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.4
10%
10.8
CH
Novartis AG
SIX:NOVN
11.3
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.2
6%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
9.6
2%
4.8
IE
E
Endo International PLC
LSE:0Y5F
321.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
1%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
C
CSPC Pharmaceutical Group Ltd
HKEX:1093
Average EV/EBIT: 1 709
13.4
5%
2.7
US
Eli Lilly and Co
NYSE:LLY
37.3
36%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.3
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.4
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
158.7
23%
6.9
CH
Novartis AG
SIX:NOVN
14.6
12%
1.2
US
Merck & Co Inc
NYSE:MRK
11
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
11.1
1%
11.1
IE
E
Endo International PLC
LSE:0Y5F
805.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
8%
1.3