S

SSY Group Ltd
HKEX:2005

Watchlist Manager
SSY Group Ltd
HKEX:2005
Watchlist
Price: 3.01 HKD 3.44% Market Closed
Market Cap: 8.9B HKD

Relative Value

The Relative Value of one SSY Group Ltd stock under the Base Case scenario is 5.23 HKD. Compared to the current market price of 3.01 HKD, SSY Group Ltd is Undervalued by 42%.

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
5.23 HKD
Undervaluation 42%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
60
Median 3Y
2
Median 5Y
2.1
Industry
2.4
Forward
1.4
vs History
96
vs Industry
42
Median 3Y
10.6
Median 5Y
12.3
Industry
21
Forward
7.4
vs History
49
vs Industry
32
Median 3Y
15.3
Median 5Y
17.5
Industry
16.2
vs History
14
vs Industry
12
Median 3Y
28.5
Median 5Y
24.7
Industry
24
vs History
98
vs Industry
52
Median 3Y
1.8
Median 5Y
2
Industry
2
vs History
92
vs Industry
56
Median 3Y
2
Median 5Y
2.1
Industry
2.6
Forward
1.7
vs History
71
vs Industry
59
Median 3Y
3.6
Median 5Y
3.9
Industry
5.1
vs History
98
vs Industry
42
Median 3Y
7.4
Median 5Y
8.2
Industry
12.6
Forward
5.9
vs History
87
vs Industry
44
Median 3Y
8.6
Median 5Y
9.8
Industry
16
Forward
7.1
vs History
38
vs Industry
30
Median 3Y
15.8
Median 5Y
18.7
Industry
14.4
vs History
vs Industry
5
Median 3Y
36.2
Median 5Y
44.5
Industry
17.6
vs History
98
vs Industry
56
Median 3Y
1.3
Median 5Y
1.4
Industry
1.8

Multiples Across Competitors

Competitors Multiples
SSY Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
SSY Group Ltd
HKEX:2005
8.9B HKD 1.5 8.4 5.9 7.8
US
Eli Lilly and Co
NYSE:LLY
676.4B USD 13.8 60.9 32.8 35.9
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
367.9B USD 4.1 16.9 12.3 16.2
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.8 19.5 12.9 14.6
CH
Roche Holding AG
SIX:ROG
206.7B CHF 3.4 25 9.4 11
CH
Novartis AG
SIX:NOVN
181.7B CHF 4.1 17.1 10.1 13.5
UK
AstraZeneca PLC
LSE:AZN
161.8B GBP 4 28.2 130.8 197.2
US
Merck & Co Inc
NYSE:MRK
195.2B USD 3.1 11.2 8.4 10.1
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
132.6B USD 2.1 16.8 7.3 10.2
P/E Multiple
Earnings Growth PEG
HK
S
SSY Group Ltd
HKEX:2005
Average P/E: 22.7
8.4
14%
0.6
US
Eli Lilly and Co
NYSE:LLY
60.9
50%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.9
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.5
18%
1.1
CH
Roche Holding AG
SIX:ROG
25
32%
0.8
CH
Novartis AG
SIX:NOVN
17.1
17%
1
UK
AstraZeneca PLC
LSE:AZN
28.2
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.2
17%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.8
30%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
S
SSY Group Ltd
HKEX:2005
Average EV/EBITDA: 394.3
5.9
3%
2
US
Eli Lilly and Co
NYSE:LLY
32.8
30%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.3
7%
1.8
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
13%
1
CH
Roche Holding AG
SIX:ROG
9.4
5%
1.9
CH
Novartis AG
SIX:NOVN
10.1
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.8
10%
13.1
US
Merck & Co Inc
NYSE:MRK
8.4
8%
1
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.3
2%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
S
SSY Group Ltd
HKEX:2005
Average EV/EBIT: 1 697.7
7.8
15%
0.5
US
Eli Lilly and Co
NYSE:LLY
35.9
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.2
13%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
14.6
14%
1
CH
Roche Holding AG
SIX:ROG
11
6%
1.8
CH
Novartis AG
SIX:NOVN
13.5
10%
1.4
UK
AstraZeneca PLC
LSE:AZN
197.2
21%
9.4
US
Merck & Co Inc
NYSE:MRK
10.1
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
10%
1