Li Ning Co Ltd
HKEX:2331

Watchlist Manager
Li Ning Co Ltd Logo
Li Ning Co Ltd
HKEX:2331
Watchlist
Price: 15.04 HKD 1.08% Market Closed
Market Cap: 38.9B HKD

Relative Value

The Relative Value of one Li Ning Co Ltd stock under the Base Case scenario is 23.84 HKD. Compared to the current market price of 15.04 HKD, Li Ning Co Ltd is Undervalued by 37%.

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
23.84 HKD
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
32
Median 3Y
2.3
Median 5Y
5
Industry
0.9
Forward
1.2
vs History
95
vs Industry
40
Median 3Y
15.6
Median 5Y
34
Industry
17.4
Forward
12.2
vs History
95
vs Industry
40
Median 3Y
14.5
Median 5Y
24.1
Industry
10
vs History
98
vs Industry
26
Median 3Y
32.3
Median 5Y
40.9
Industry
16.5
vs History
95
vs Industry
34
Median 3Y
2.4
Median 5Y
6.5
Industry
1.3
vs History
98
vs Industry
45
Median 3Y
2
Median 5Y
4.8
Industry
1.1
Forward
0.7
vs History
98
vs Industry
57
Median 3Y
4.2
Median 5Y
9.8
Industry
3.8
vs History
98
vs Industry
38
Median 3Y
11.9
Median 5Y
21.6
Industry
9.5
Forward
4.1
vs History
98
vs Industry
44
Median 3Y
12
Median 5Y
26.6
Industry
12.8
Forward
6.4
vs History
98
vs Industry
50
Median 3Y
12.8
Median 5Y
22.2
Industry
11
vs History
98
vs Industry
38
Median 3Y
25.2
Median 5Y
34
Industry
13.9
vs History
95
vs Industry
29
Median 3Y
2.3
Median 5Y
7.3
Industry
1

Multiples Across Competitors

Competitors Multiples
Li Ning Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Li Ning Co Ltd
HKEX:2331
38.7B HKD 1.2 11.8 3.6 5.2
FR
Hermes International SCA
PAR:RMS
249.6B EUR 16.5 54.2 34.1 38.7
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
236.5B EUR 2.8 18.8 9.4 13.2
FR
EssilorLuxottica SA
PAR:EL
111.8B EUR 4.2 47.4 18.5 35.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
90.2B CHF 4.5 35 15 20.2
FR
Christian Dior SE
PAR:CDI
79.7B EUR 0.9 15.3 3.9 5.5
DE
Adidas AG
XETRA:ADS
38.6B EUR 1.6 37.8 14.4 25.3
CA
Lululemon Athletica Inc
NASDAQ:LULU
42.3B USD 4 23.3 13.7 16.1
IN
Titan Company Ltd
NSE:TITAN
3.1T INR 5.2 93.6 56.9 64.8
CN
ANTA Sports Products Ltd
HKEX:2020
264.6B HKD 3.4 15.5 10.5 14
FR
Kering SA
PAR:KER
21B EUR 1.2 18.5 7.9 14.6