B

Biocytogen Pharmaceuticals Beijing Co Ltd
HKEX:2315

Watchlist Manager
Biocytogen Pharmaceuticals Beijing Co Ltd
HKEX:2315
Watchlist
Price: 13.9 HKD 17% Market Closed
Market Cap: 5.6B HKD

Relative Value

The Relative Value of one Biocytogen Pharmaceuticals Beijing Co Ltd stock under the Base Case scenario is 14.07 HKD. Compared to the current market price of 13.9 HKD, Biocytogen Pharmaceuticals Beijing Co Ltd is Undervalued by 1%.

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
14.07 HKD
Undervaluation 1%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
51
Median 3Y
3.4
Median 5Y
3.4
Industry
6.9
Forward
3.9
vs History
2
vs Industry
Median 3Y
-10.6
Median 5Y
-10.6
Industry
22.4
Forward
35.5
vs History
vs Industry
Median 3Y
-94.1
Median 5Y
-94.1
Industry
19.1
vs History
2
vs Industry
1
Median 3Y
-27.5
Median 5Y
-27.5
Industry
23.2
vs History
41
vs Industry
12
Median 3Y
5.3
Median 5Y
5.3
Industry
2.5
vs History
23
vs Industry
43
Median 3Y
3.4
Median 5Y
3.4
Industry
7.5
Forward
3.9
vs History
26
vs Industry
39
Median 3Y
4.5
Median 5Y
4.5
Industry
8.9
vs History
2
vs Industry
Median 3Y
-18.1
Median 5Y
-18.1
Industry
4
Forward
16.3
vs History
2
vs Industry
Median 3Y
-14.3
Median 5Y
-14.3
Industry
3.7
Forward
27.7
vs History
vs Industry
Median 3Y
-91
Median 5Y
-91
Industry
4.5
vs History
vs Industry
Median 3Y
-30.4
Median 5Y
-30.4
Industry
3.4
vs History
41
vs Industry
39
Median 3Y
2.3
Median 5Y
2.3
Industry
4.6

Multiples Across Competitors

Competitors Multiples
Biocytogen Pharmaceuticals Beijing Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Biocytogen Pharmaceuticals Beijing Co Ltd
HKEX:2315
5.6B HKD 5.3 155.3 34.2 34.2
FR
Pharnext SCA
OTC:PNEXF
6T USD 35 047 871.8 -166 577.3 -202 278 -199 969.8
US
Abbvie Inc
NYSE:ABBV
350.4B USD 6.2 82.7 16.3 24.6
US
Amgen Inc
NASDAQ:AMGN
151B USD 4.5 36.9 15.2 26.9
US
Gilead Sciences Inc
NASDAQ:GILD
129.2B USD 4.5 269.1 10.6 13.3
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
128.8B USD 11.7 -240.4 26.3 27.6
US
Epizyme Inc
F:EPE
94.1B EUR 2 010.1 -512.9 -558.5 -543.6
AU
CSL Ltd
ASX:CSL
124.8B AUD 5.3 29.3 18 22.5
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
66.4B USD 4.7 15 9.5 10.6
US
Seagen Inc
F:SGT
39.3B EUR 19.4 -59.4 -63.9 -57.7
NL
argenx SE
XBRU:ARGX
35.1B EUR 18.2 47.7 -2 697.2 -1 808.3
P/S Multiple
Revenue Growth P/S to Growth
CN
B
Biocytogen Pharmaceuticals Beijing Co Ltd
HKEX:2315
Average P/S: 3 186 360.1
5.3
24%
0.2
FR
Pharnext SCA
OTC:PNEXF
35 047 871.8
N/A N/A
US
Abbvie Inc
NYSE:ABBV
6.2
7%
0.9
US
Amgen Inc
NASDAQ:AMGN
4.5
4%
1.1
US
Gilead Sciences Inc
NASDAQ:GILD
4.5
3%
1.5
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
11.7
10%
1.2
US
E
Epizyme Inc
F:EPE
2 010.1
N/A N/A
AU
CSL Ltd
ASX:CSL
5.3
7%
0.8
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
4.7
6%
0.8
US
S
Seagen Inc
F:SGT
19.4
30%
0.6
NL
argenx SE
XBRU:ARGX
18.2
39%
0.5
P/E Multiple
Earnings Growth PEG
CN
B
Biocytogen Pharmaceuticals Beijing Co Ltd
HKEX:2315
Average P/E: 90.9
155.3
112%
1.4
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -166 577.3 N/A N/A
US
Abbvie Inc
NYSE:ABBV
82.7
87%
1
US
Amgen Inc
NASDAQ:AMGN
36.9
44%
0.8
US
Gilead Sciences Inc
NASDAQ:GILD
269.1
187%
1.4
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
Negative Multiple: -240.4 N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -512.9 N/A N/A
AU
CSL Ltd
ASX:CSL
29.3
16%
1.8
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
15
10%
1.5
US
S
Seagen Inc
F:SGT
Negative Multiple: -59.4 N/A N/A
NL
argenx SE
XBRU:ARGX
47.7
28%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
B
Biocytogen Pharmaceuticals Beijing Co Ltd
HKEX:2315
Average EV/EBITDA: 18.6
34.2
N/A N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -202 278 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16.3
14%
1.2
US
Amgen Inc
NASDAQ:AMGN
15.2
17%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
10.6
7%
1.5
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
26.3
18%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -558.5 N/A N/A
AU
CSL Ltd
ASX:CSL
18
11%
1.6
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
9.5
14%
0.7
US
S
Seagen Inc
F:SGT
Negative Multiple: -63.9 N/A N/A
NL
argenx SE
XBRU:ARGX
Negative Multiple: -2 697.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
B
Biocytogen Pharmaceuticals Beijing Co Ltd
HKEX:2315
Average EV/EBIT: 22.8
34.2
34%
1
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -199 969.8 N/A N/A
US
Abbvie Inc
NYSE:ABBV
24.6
29%
0.8
US
Amgen Inc
NASDAQ:AMGN
26.9
31%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
13.3
11%
1.2
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
27.6
17%
1.6
US
E
Epizyme Inc
F:EPE
Negative Multiple: -543.6 N/A N/A
AU
CSL Ltd
ASX:CSL
22.5
14%
1.6
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
10.6
13%
0.8
US
S
Seagen Inc
F:SGT
Negative Multiple: -57.7 N/A N/A
NL
argenx SE
XBRU:ARGX
Negative Multiple: -1 808.3 N/A N/A