A

Anxian Yuan China Holdings Ltd
HKEX:922

Watchlist Manager
Anxian Yuan China Holdings Ltd
HKEX:922
Watchlist
Price: 0.115 HKD Market Closed
Market Cap: HK$255.5m

Relative Value

The Relative Value of one Anxian Yuan China Holdings Ltd stock under the Base Case scenario is 0.085 HKD. Compared to the current market price of 0.115 HKD, Anxian Yuan China Holdings Ltd is Overvalued by 26%.

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
0.085 HKD
Overvaluation 26%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Anxian Yuan China 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
Anxian Yuan China Holdings Ltd
HKEX:922
255.5m HKD 1.1 9.2 1.9 1.9
AU
Slater & Gordon Ltd
ASX:SGH
18.6B AUD 1.7 35.7 17.2 17.2
US
Service Corporation International
NYSE:SCI
11.3B USD 2.6 21.1 12 16.1
PH
Golden MV Holdings Inc
XPHS:HVN
644.1B PHP 249.4 914.3 633.8 644.2
US
ADT Inc
NYSE:ADT
6.6B USD 1.3 10.3 5.2 10.7
US
H & R Block Inc
NYSE:HRB
4.9B USD 1.3 8.1 6.5 7.4
US
StubHub Holdings Inc
NYSE:STUB
4.9B USD 0 0 0 0
US
Frontdoor Inc
NASDAQ:FTDR
4.3B USD 2.1 16.1 9.6 11.4
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2.1B USD 2.3 28.6 20.4 26.5
US
Pinelawn Cemetery
OTC:PLWN
2B USD 0 0 0 0
IN
Urban Company Ltd
NSE:URBANCO
174.8B INR 12.2 -228.5 -188 -112.8
P/E Multiple
Earnings Growth PEG
HK
A
Anxian Yuan China Holdings Ltd
HKEX:922
Average P/E: 130.4
9.2
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
35.7
33%
1.1
US
Service Corporation International
NYSE:SCI
21.1
8%
2.6
PH
G
Golden MV Holdings Inc
XPHS:HVN
914.3
N/A N/A
US
ADT Inc
NYSE:ADT
10.3
20%
0.5
US
H & R Block Inc
NYSE:HRB
8.1
12%
0.7
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available N/A N/A
US
Frontdoor Inc
NASDAQ:FTDR
16.1
11%
1.5
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
28.6
22%
1.3
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -228.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
A
Anxian Yuan China Holdings Ltd
HKEX:922
Average EV/EBITDA: 88.3
1.9
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.2
22%
0.8
US
Service Corporation International
NYSE:SCI
12
5%
2.4
PH
G
Golden MV Holdings Inc
XPHS:HVN
633.8
N/A N/A
US
ADT Inc
NYSE:ADT
5.2
5%
1
US
H & R Block Inc
NYSE:HRB
6.5
7%
0.9
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
185%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
9.6
12%
0.8
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
20.4
13%
1.6
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -188 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
A
Anxian Yuan China Holdings Ltd
HKEX:922
Average EV/EBIT: 91.9
1.9
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
17.2
11%
1.6
US
Service Corporation International
NYSE:SCI
16.1
5%
3.2
PH
G
Golden MV Holdings Inc
XPHS:HVN
644.2
N/A N/A
US
ADT Inc
NYSE:ADT
10.7
7%
1.5
US
H & R Block Inc
NYSE:HRB
7.4
8%
0.9
US
S
StubHub Holdings Inc
NYSE:STUB
Not Available
183%
N/A
US
Frontdoor Inc
NASDAQ:FTDR
11.4
10%
1.1
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
26.5
14%
1.9
US
Pinelawn Cemetery
OTC:PLWN
Not Available N/A N/A
IN
Urban Company Ltd
NSE:URBANCO
Negative Multiple: -112.8 N/A N/A