Li Ning Co Ltd banner

Li Ning Co Ltd
HKEX:2331

Watchlist Manager
Li Ning Co Ltd Logo
Li Ning Co Ltd
HKEX:2331
Watchlist
Price: 22 HKD 4.36% Market Closed
Market Cap: HK$56.9B

Relative Value

The Relative Value of one Li Ning Co Ltd stock under the Base Case scenario is 18.33 HKD. Compared to the current market price of 22 HKD, Li Ning Co Ltd is Overvalued by 17%.

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
18.33 HKD
Overvaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Li Ning Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Li Ning Co Ltd
HKEX:2331
56.9B HKD 1.7 17 6.9 7.9
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
228.8B EUR 2.8 21 9.6 14
FR
Hermes International SCA
PAR:RMS
174.9B EUR 10.9 38.7 22 25.1
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
89.9B EUR 3.2 38.8 15.3 29.3
CH
Compagnie Financiere Richemont SA
SIX:CFR
81B CHF 4.1 22.2 18.6 18.6
FR
Christian Dior SE
PAR:CDI
79.6B EUR 1 17.7 3.9 5.7
IN
Titan Company Ltd
NSE:TITAN
3.5T INR 4.7 75.1 47.1 51.9
FR
Kering SA
PAR:KER
30.9B EUR 2.1 433.6 11.4 25.6
US
Tapestry Inc
NYSE:TPR
29.2B USD 4 57 17.6 19.3
CN
ANTA Sports Products Ltd
HKEX:2020
214.9B HKD 2.5 12.6 10.1 10.1
P/E Multiple
Earnings Growth PEG
CN
Li Ning Co Ltd
HKEX:2331
Average P/E: 73.4
17
9%
1.9
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
21
12%
1.7
FR
Hermes International SCA
PAR:RMS
38.7
12%
3.2
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
38.8
27%
1.4
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.2
17%
1.3
FR
Christian Dior SE
PAR:CDI
17.7
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
75.1
32%
2.3
FR
Kering SA
PAR:KER
433.6
188%
2.3
US
Tapestry Inc
NYSE:TPR
57
107%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
12.6
1%
12.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Li Ning Co Ltd
HKEX:2331
Average EV/EBITDA: 16.3
6.9
11%
0.6
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
9.6
4%
2.4
FR
Hermes International SCA
PAR:RMS
22
8%
2.7
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
15.3
13%
1.2
CH
Compagnie Financiere Richemont SA
SIX:CFR
18.6
8%
2.3
FR
Christian Dior SE
PAR:CDI
3.9
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
47.1
27%
1.7
FR
Kering SA
PAR:KER
11.4
11%
1
US
Tapestry Inc
NYSE:TPR
17.6
13%
1.4
CN
ANTA Sports Products Ltd
HKEX:2020
10.1
7%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Li Ning Co Ltd
HKEX:2331
Average EV/EBIT: 20.8
7.9
-1%
N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
14
8%
1.7
FR
Hermes International SCA
PAR:RMS
25.1
9%
2.8
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
29.3
23%
1.3
CH
Compagnie Financiere Richemont SA
SIX:CFR
18.6
10%
1.9
FR
Christian Dior SE
PAR:CDI
5.7
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
51.9
29%
1.8
FR
Kering SA
PAR:KER
25.6
23%
1.1
US
Tapestry Inc
NYSE:TPR
19.3
13%
1.5
CN
ANTA Sports Products Ltd
HKEX:2020
10.1
10%
1
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett