U

United Laboratories International Holdings Ltd
HKEX:3933

Watchlist Manager
United Laboratories International Holdings Ltd
HKEX:3933
Watchlist
Price: 12.45 HKD 2.72% Market Closed
Market Cap: 24.6B HKD

Relative Value

The Relative Value of one United Laboratories International Holdings Ltd stock under the Base Case scenario is 9.48 HKD. Compared to the current market price of 12.45 HKD, United Laboratories International Holdings Ltd is Overvalued by 24%.

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
9.48 HKD
Overvaluation 24%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
55
Median 3Y
1.1
Median 5Y
1
Industry
2.6
Forward
1.5
vs History
42
vs Industry
40
Median 3Y
6
Median 5Y
6.3
Industry
21.7
Forward
6.9
vs History
20
vs Industry
42
Median 3Y
5.7
Median 5Y
5.2
Industry
16.7
vs History
76
vs Industry
29
Median 3Y
8.4
Median 5Y
8.6
Industry
23.1
vs History
22
vs Industry
41
Median 3Y
1.2
Median 5Y
1
Industry
2.2
vs History
20
vs Industry
63
Median 3Y
0.6
Median 5Y
0.5
Industry
2.9
Forward
1.1
vs History
22
vs Industry
59
Median 3Y
1.2
Median 5Y
1.2
Industry
5.5
vs History
28
vs Industry
47
Median 3Y
2.1
Median 5Y
2.1
Industry
13.2
Forward
3.6
vs History
33
vs Industry
46
Median 3Y
2.5
Median 5Y
2.8
Industry
16.8
Forward
4.4
vs History
25
vs Industry
46
Median 3Y
3.1
Median 5Y
2.9
Industry
15.9
vs History
19
vs Industry
26
Median 3Y
5.8
Median 5Y
4.8
Industry
19.2
vs History
38
vs Industry
37
Median 3Y
1.5
Median 5Y
0.8
Industry
1.9

Multiples Across Competitors

Competitors Multiples
United Laboratories International Holdings 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
HK
United Laboratories International Holdings Ltd
HKEX:3933
22.6B HKD 1.5 6.7 3.6 4.3
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.1 55 36.9 39.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
496.6B USD 5.4 19.8 16.2 21
CH
Roche Holding AG
SIX:ROG
259.2B CHF 4.2 27.5 11.7 13.7
UK
AstraZeneca PLC
LSE:AZN
212B GBP 4.9 30.2 108.4 158.6
CH
Novartis AG
SIX:NOVN
207B CHF 4.6 18.1 11.5 14.8
US
Merck & Co Inc
NYSE:MRK
251.4B USD 3.9 13.2 9.4 11.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.4 13.3 9.3 10.8
IE
Endo International PLC
LSE:0Y5F
209B USD 90.1 -71.5 331.1 830.4
US
Pfizer Inc
NYSE:PFE
143.2B USD 2.3 14.6 7.4 10.2
P/E Multiple
Earnings Growth PEG
HK
U
United Laboratories International Holdings Ltd
HKEX:3933
Average P/E: 22
6.7
5%
1.3
US
Eli Lilly and Co
NYSE:LLY
55
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.8
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.5
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
30.2
38%
0.8
CH
Novartis AG
SIX:NOVN
18.1
17%
1.1
US
Merck & Co Inc
NYSE:MRK
13.2
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.3
4%
3.3
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -71.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.6
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
U
United Laboratories International Holdings Ltd
HKEX:3933
Average EV/EBITDA: 399.3
3.6
5%
0.7
US
Eli Lilly and Co
NYSE:LLY
36.9
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.2
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.7
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.4
10%
10.8
CH
Novartis AG
SIX:NOVN
11.5
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.4
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
9.3
2%
4.6
IE
E
Endo International PLC
LSE:0Y5F
331.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
1%
7.4