Mulsanne Group Holding Ltd
HKEX:1817

Watchlist Manager
Mulsanne Group Holding Ltd Logo
Mulsanne Group Holding Ltd
HKEX:1817
Watchlist
Price: 0.34 HKD Market Closed
Market Cap: 323m HKD

Relative Value

The Relative Value of one Mulsanne Group Holding Ltd stock under the Base Case scenario is 2.52 HKD. Compared to the current market price of 0.34 HKD, Mulsanne Group Holding Ltd is Undervalued by 86%.

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
2.52 HKD
Undervaluation 86%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
74
Median 3Y
0.5
Median 5Y
1.1
Industry
0.5
vs History
50
vs Industry
17
Median 3Y
25.3
Median 5Y
11
Industry
16.7
vs History
92
vs Industry
69
Median 3Y
3.4
Median 5Y
16
Industry
8.1
vs History
vs Industry
51
Median 3Y
-0.7
Median 5Y
-1.8
Industry
16.7
vs History
98
vs Industry
72
Median 3Y
1.7
Median 5Y
4.1
Industry
1.6
vs History
98
vs Industry
34
Median 3Y
1
Median 5Y
1.3
Industry
0.7
vs History
98
vs Industry
53
Median 3Y
1.9
Median 5Y
2.7
Industry
2.3
vs History
88
vs Industry
37
Median 3Y
9.7
Median 5Y
11.6
Industry
8.3
vs History
60
vs Industry
14
Median 3Y
24.2
Median 5Y
16.5
Industry
12.6
vs History
87
vs Industry
43
Median 3Y
7.3
Median 5Y
14.7
Industry
9.5
vs History
49
vs Industry
35
Median 3Y
11.4
Median 5Y
27.5
Industry
13.5
vs History
98
vs Industry
55
Median 3Y
1
Median 5Y
1.4
Industry
1

Multiples Across Competitors

Competitors Multiples
Mulsanne Group Holding Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Mulsanne Group Holding Ltd
HKEX:1817
323m HKD 0.1 9.6 4.2 13.9
ES
Industria de Diseno Textil SA
MAD:ITX
138.4B EUR 3.6 23.6 12.1 17.1
US
TJX Companies Inc
NYSE:TJX
136.8B USD 2.4 28.4 18.3 21.7
ZA
Pepkor Holdings Ltd
JSE:PPH
101B Zac 0 0 0 0
JP
Fast Retailing Co Ltd
TSE:9983
14.5T JPY 4.4 35.3 17.3 24.1
ZA
Mr Price Group Ltd
JSE:MRP
56.1B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
42.2B USD 2 20.3 13 15.2
ZA
Foschini Group Ltd
JSE:TFG
39.3B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
24.9B Zac 0 0 0 0
IN
Trent Ltd
NSE:TRENT
2T INR 11.9 131.8 74.1 109.7
SE
H & M Hennes & Mauritz AB
STO:HM B
209.3B SEK 0.9 19 6.5 15.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Mulsanne Group Holding Ltd
HKEX:1817
Average EV/EBITDA: 20.8
4.2
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
12.1
7%
1.7
US
TJX Companies Inc
NYSE:TJX
18.3
8%
2.3
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
9%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
17.3
8%
2.2
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
9%
N/A
US
Ross Stores Inc
NASDAQ:ROST
13
5%
2.6
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available N/A N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
14%
N/A
IN
Trent Ltd
NSE:TRENT
74.1
33%
2.2
SE
H & M Hennes & Mauritz AB
STO:HM B
6.5
3%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Mulsanne Group Holding Ltd
HKEX:1817
Average EV/EBIT: 31
13.9
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
17.1
7%
2.4
US
TJX Companies Inc
NYSE:TJX
21.7
9%
2.4
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
10%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
24.1
N/A N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
15.2
5%
3
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available N/A N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
14%
N/A
IN
Trent Ltd
NSE:TRENT
109.7
35%
3.1
SE
H & M Hennes & Mauritz AB
STO:HM B
15.2
6%
2.5