Tsui Wah Holdings Ltd
HKEX:1314

Watchlist Manager
Tsui Wah Holdings Ltd Logo
Tsui Wah Holdings Ltd
HKEX:1314
Watchlist
Price: 0.188 HKD -0.53%
Market Cap: 265.3m HKD

Relative Value

The Relative Value of one Tsui Wah Holdings Ltd stock under the Base Case scenario is 0.263 HKD. Compared to the current market price of 0.188 HKD, Tsui Wah Holdings Ltd is Undervalued by 29%.

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
0.263 HKD
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
84
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
vs History
6
vs Industry
53
Median 3Y
7.6
Median 5Y
-1.2
Industry
20
vs History
66
vs Industry
67
Median 3Y
2.3
Median 5Y
2.4
Industry
10.2
vs History
vs Industry
54
Median 3Y
-4.2
Median 5Y
-4.3
Industry
19.8
vs History
85
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
2.2
vs History
92
vs Industry
88
Median 3Y
0.3
Median 5Y
0.4
Industry
2
vs History
92
vs Industry
89
Median 3Y
0.3
Median 5Y
0.5
Industry
4
vs History
vs Industry
15
Median 3Y
3.7
Median 5Y
3.7
Industry
11
vs History
vs Industry
26
Median 3Y
-2.8
Median 5Y
-3.2
Industry
17
vs History
88
vs Industry
73
Median 3Y
1.8
Median 5Y
2.4
Industry
12.6
vs History
88
vs Industry
62
Median 3Y
2.2
Median 5Y
2.9
Industry
17.7
vs History
85
vs Industry
82
Median 3Y
0.3
Median 5Y
0.4
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Tsui Wah Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Tsui Wah Holdings Ltd
HKEX:1314
265.3m HKD 0.3 21.5 -55 -55
US
McDonald's Corp
NYSE:MCD
214.8B USD 8.4 26.3 18.3 21.5
US
Starbucks Corp
NASDAQ:SBUX
105.9B USD 2.9 33.8 19.1 26.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
72.3B USD 6.3 46.3 30.5 35.7
UK
Compass Group PLC
LSE:CPG
42.3B GBP 1 28.9 13.7 17.9
US
Yum! Brands Inc
NYSE:YUM
41.2B USD 5.3 28.9 19.4 20.8
CA
Restaurant Brands International Inc
NYSE:QSR
31.6B USD 3.6 33.3 17.1 19.3
IN
Eternal Ltd
NSE:ETERNAL
2.4T INR 11.6 447 358.8 -1 011.4
CN
MIXUE Group
HKEX:2097
187.7B HKD 0 0 0 0
US
Darden Restaurants Inc
NYSE:DRI
24.2B USD 2 23.1 13.6 18.5
CN
Yum China Holdings Inc
NYSE:YUMC
17.8B USD 1.6 19.5 9.4 13
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Tsui Wah Holdings Ltd
HKEX:1314
Average EV/EBITDA: 55.6
Negative Multiple: -55
N/A N/A
US
McDonald's Corp
NYSE:MCD
18.3
6%
3
US
Starbucks Corp
NASDAQ:SBUX
19.1
5%
3.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
30.5
13%
2.3
UK
Compass Group PLC
LSE:CPG
13.7
16%
0.9
US
Yum! Brands Inc
NYSE:YUM
19.4
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
17.1
9%
1.9
IN
Eternal Ltd
NSE:ETERNAL
358.8
114%
3.1
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
US
Darden Restaurants Inc
NYSE:DRI
13.6
6%
2.3
CN
Yum China Holdings Inc
NYSE:YUMC
9.4
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Tsui Wah Holdings Ltd
HKEX:1314
Average EV/EBIT: 21.6
Negative Multiple: -55
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.5
7%
3.1
US
Starbucks Corp
NASDAQ:SBUX
26.4
5%
5.3
US
Chipotle Mexican Grill Inc
NYSE:CMG
35.7
14%
2.6
UK
Compass Group PLC
LSE:CPG
17.9
13%
1.4
US
Yum! Brands Inc
NYSE:YUM
20.8
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
19.3
8%
2.4
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -1 011.4 N/A N/A
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
US
Darden Restaurants Inc
NYSE:DRI
18.5
6%
3.1
CN
Yum China Holdings Inc
NYSE:YUMC
13
10%
1.3