WH Group Ltd
HKEX:288

Watchlist Manager
WH Group Ltd Logo
WH Group Ltd
HKEX:288
Watchlist
Price: 6.99 HKD 1.16% Market Closed
Market Cap: 89.7B HKD

Relative Value

The Relative Value of one WH Group Ltd stock under the Base Case scenario is 8.24 HKD. Compared to the current market price of 6.99 HKD, WH Group Ltd is Undervalued by 15%.

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
8.24 HKD
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
68
Median 3Y
0.3
Median 5Y
0.4
Industry
0.9
Forward
0.4
vs History
73
vs Industry
47
Median 3Y
7.3
Median 5Y
8.4
Industry
16
Forward
7.5
vs History
41
vs Industry
45
Median 3Y
4.4
Median 5Y
4.8
Industry
9.6
vs History
53
vs Industry
22
Median 3Y
8.4
Median 5Y
9.9
Industry
17
vs History
34
vs Industry
54
Median 3Y
0.9
Median 5Y
1
Industry
1.4
vs History
31
vs Industry
72
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
Forward
0.4
vs History
38
vs Industry
67
Median 3Y
1.9
Median 5Y
2
Industry
4.6
vs History
22
vs Industry
63
Median 3Y
3.9
Median 5Y
4.3
Industry
9.9
Forward
3.6
vs History
42
vs Industry
58
Median 3Y
4.5
Median 5Y
4.8
Industry
12.9
Forward
4.7
vs History
61
vs Industry
45
Median 3Y
5
Median 5Y
5.1
Industry
10.8
vs History
71
vs Industry
28
Median 3Y
10.8
Median 5Y
10.4
Industry
15
vs History
30
vs Industry
61
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
WH Group Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
WH Group Ltd
HKEX:288
88.9B HKD 0.4 7.2 5 5
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
226.5B CHF 2.5 20.8 14.1 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
89.1B USD 2.4 19.3 12.9 15.5
FR
Danone SA
PAR:BN
48.2B EUR 1.8 23.9 11.4 15.1
ZA
Tiger Brands Ltd
JSE:TBS
46.5B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
34.1B USD 1.3 12.8 8.4 9.9
US
Hershey Co
NYSE:HSY
33.8B USD 3.1 20.5 13.6 16.3
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.5B CHF 5 40.9 23.3 31
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
231.7B CNY 8.4 35 28.6 28.6
ZA
Avi Ltd
JSE:AVI
30.8B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
WH Group Ltd
HKEX:288
Average EV/EBITDA: 20 740
5
12%
0.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.1
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
-1%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
US
Hershey Co
NYSE:HSY
13.6
-8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.3
8%
2.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.6
17%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
WH Group Ltd
HKEX:288
Average EV/EBIT: 35 380.3
5
3%
1.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.3
2%
8.7
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
15.1
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.9
-1%
N/A
US
Hershey Co
NYSE:HSY
16.3
-10%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
31
9%
3.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.6
13%
2.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A