Binjiang Service Group Co Ltd
HKEX:3316

Watchlist Manager
Binjiang Service Group Co Ltd Logo
Binjiang Service Group Co Ltd
HKEX:3316
Watchlist
Price: 24.38 HKD 0.25% Market Closed
Market Cap: 6.7B HKD

Relative Value

The Relative Value of one Binjiang Service Group Co Ltd stock under the Base Case scenario is 28.74 HKD. Compared to the current market price of 24.38 HKD, Binjiang Service Group Co 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
28.74 HKD
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
29
Median 3Y
1.6
Median 5Y
2.3
Industry
1.2
Forward
1.4
vs History
60
vs Industry
38
Median 3Y
10.3
Median 5Y
12.1
Industry
16.6
Forward
9.8
vs History
60
vs Industry
42
Median 3Y
7.6
Median 5Y
8.9
Industry
10.1
vs History
60
vs Industry
40
Median 3Y
7.9
Median 5Y
9.4
Industry
16.7
vs History
55
vs Industry
10
Median 3Y
3.7
Median 5Y
4.1
Industry
1.7
vs History
90
vs Industry
38
Median 3Y
0.9
Median 5Y
1.3
Industry
1.5
Forward
0.7
vs History
84
vs Industry
31
Median 3Y
3.7
Median 5Y
5.2
Industry
4.2
vs History
84
vs Industry
37
Median 3Y
4.4
Median 5Y
6
Industry
8.5
Forward
3.8
vs History
85
vs Industry
47
Median 3Y
4.4
Median 5Y
6.2
Industry
12.6
Forward
3.6
vs History
65
vs Industry
50
Median 3Y
3.6
Median 5Y
5.8
Industry
10.9
vs History
63
vs Industry
43
Median 3Y
3.7
Median 5Y
5.9
Industry
15.1
vs History
6
vs Industry
11
Median 3Y
3.3
Median 5Y
5.3
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Binjiang Service Group 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
Binjiang Service Group Co Ltd
HKEX:3316
6.7B HKD 1.5 10.5 4 4
US
Cintas Corp
NASDAQ:CTAS
75.6B USD 7.2 40.9 26.7 32.2
US
Copart Inc
NASDAQ:CPRT
37.9B USD 8.1 23.8 16.8 19
AU
Brambles Ltd
ASX:BXB
31.1B AUD 3.1 23 16.4 16.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.3 49.5 18.8 27.5
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 40 10.3 17.1
US
Aurora Innovation Inc
NASDAQ:AUR
8B USD 3 975.8 -9.9 -8 -7.8
FR
Elis SA
PAR:ELIS
5.5B EUR 1.2 14.7 5.2 13.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
533.8B INR 11.1 38.9 31.2 32.2
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
36B DKK 0.4 13.2 6.9 9.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Binjiang Service Group Co Ltd
HKEX:3316
Average EV/EBITDA: 14.9
4
8%
0.5
US
Cintas Corp
NASDAQ:CTAS
26.7
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.4
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8 N/A N/A
FR
Elis SA
PAR:ELIS
5.2
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.2
14%
2.2
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Binjiang Service Group Co Ltd
HKEX:3316
Average EV/EBIT: 18.7
4
12%
0.3
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.4
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
17.1
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.8 N/A N/A
FR
Elis SA
PAR:ELIS
13.3
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.2
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4