China Ruyi Holdings Ltd
HKEX:136

Watchlist Manager
China Ruyi Holdings Ltd Logo
China Ruyi Holdings Ltd
HKEX:136
Watchlist
Price: 2.11 HKD 2.93% Market Closed
Market Cap: 32.7B HKD

Relative Value

The Relative Value of one China Ruyi Holdings Ltd stock under the Base Case scenario is 1.02 HKD. Compared to the current market price of 2.11 HKD, China Ruyi Holdings Ltd is Overvalued by 52%.

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
1.02 HKD
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
4
Median 3Y
8.5
Median 5Y
11.6
Industry
0.5
Forward
4.6
vs History
vs Industry
10
Median 3Y
22.7
Median 5Y
23.1
Industry
16.9
Forward
14.9
vs History
7
vs Industry
6
Median 3Y
29.6
Median 5Y
-9.1
Industry
8.3
vs History
19
vs Industry
8
Median 3Y
36.3
Median 5Y
32.1
Industry
16.6
vs History
90
vs Industry
22
Median 3Y
2.1
Median 5Y
2.5
Industry
1.6
vs History
77
vs Industry
4
Median 3Y
7.9
Median 5Y
11.6
Industry
0.7
Forward
3.9
vs History
76
vs Industry
7
Median 3Y
14.6
Median 5Y
18.3
Industry
2.3
vs History
38
vs Industry
13
Median 3Y
12.5
Median 5Y
12.7
Industry
8.3
Forward
9.7
vs History
26
vs Industry
20
Median 3Y
20.7
Median 5Y
31.9
Industry
12.7
Forward
12.1
vs History
7
vs Industry
6
Median 3Y
28.4
Median 5Y
-9.6
Industry
9.7
vs History
9
vs Industry
9
Median 3Y
32
Median 5Y
-9.4
Industry
13.5
vs History
80
vs Industry
18
Median 3Y
1.5
Median 5Y
1.7
Industry
1

Multiples Across Competitors

Competitors Multiples
China Ruyi Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
China Ruyi Holdings Ltd
HKEX:136
30.3B HKD 7.5 -145.2 21.8 138.1
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.4 33.5 17 30.2
ZA
Naspers Ltd
JSE:NPN
1.1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
286.3B USD 2.1 15.9 12.5 12.5
CN
PDD Holdings Inc
NASDAQ:PDD
141B USD 2.5 10.2 6.6 6.6
AR
Mercadolibre Inc
NASDAQ:MELI
130.3B USD 5.8 63.2 35.7 43.7
UY
MercadoLibre Inc
BMV:MELIN
2.5T MXN 5.8 62.9 35.5 43.4
NL
Prosus NV
AEX:PRX
112.1B EUR 21.9 16.5 3 230.8 3 230.8
CN
Meituan
HKEX:3690
857.3B HKD 2.3 21.9 15.9 19.8
US
DoorDash Inc
NASDAQ:DASH
96.9B USD 8.6 285.8 109.3 347.6
KR
Coupang Inc
NYSE:CPNG
51.6B USD 1.7 201.5 46.6 85.5
P/S Multiple
Revenue Growth P/S to Growth
HK
China Ruyi Holdings Ltd
HKEX:136
Average P/S: 6.2
7.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.4
10%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.1
6%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.5
18%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
5.8
25%
0.2
UY
MercadoLibre Inc
BMV:MELIN
5.8
25%
0.2
NL
Prosus NV
AEX:PRX
21.9
14%
1.6
CN
Meituan
HKEX:3690
2.3
16%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
8.6
19%
0.5
KR
Coupang Inc
NYSE:CPNG
1.7
14%
0.1
P/E Multiple
Earnings Growth PEG
HK
China Ruyi Holdings Ltd
HKEX:136
Average P/E: 79
Negative Multiple: -145.2
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.5
17%
2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15.9
21%
0.8
CN
PDD Holdings Inc
NASDAQ:PDD
10.2
17%
0.6
AR
Mercadolibre Inc
NASDAQ:MELI
63.2
36%
1.8
UY
MercadoLibre Inc
BMV:MELIN
62.9
36%
1.7
NL
Prosus NV
AEX:PRX
16.5
18%
0.9
CN
Meituan
HKEX:3690
21.9
29%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
285.8
165%
1.7
KR
Coupang Inc
NYSE:CPNG
201.5
126%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
China Ruyi Holdings Ltd
HKEX:136
Average EV/EBITDA: 353.2
21.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
17
25%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
188%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
12.5
28%
0.4
CN
PDD Holdings Inc
NASDAQ:PDD
6.6
22%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
35.7
32%
1.1
UY
MercadoLibre Inc
BMV:MELIN
35.5
32%
1.1
NL
Prosus NV
AEX:PRX
3 230.8
N/A N/A
CN
Meituan
HKEX:3690
15.9
30%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
109.3
96%
1.1
KR
Coupang Inc
NYSE:CPNG
46.6
55%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
China Ruyi Holdings Ltd
HKEX:136
Average EV/EBIT: 395.8
138.1
151%
0.9
US
Amazon.com Inc
NASDAQ:AMZN
30.2
20%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
12.5
19%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
6.6
25%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
43.7
36%
1.2
UY
MercadoLibre Inc
BMV:MELIN
43.4
36%
1.2
NL
Prosus NV
AEX:PRX
3 230.8
N/A N/A
CN
Meituan
HKEX:3690
19.8
30%
0.7
US
D
DoorDash Inc
NASDAQ:DASH
347.6
287%
1.2
KR
Coupang Inc
NYSE:CPNG
85.5
77%
1.1