H

Hong Leong Industries Bhd
KLSE:HLIND

Watchlist Manager
Hong Leong Industries Bhd
KLSE:HLIND
Watchlist
Price: 14.08 MYR 2.18%
Market Cap: 4.6B MYR

Relative Value

The Relative Value of one HLIND stock under the Base Case scenario is 8.74 MYR. Compared to the current market price of 14.08 MYR, Hong Leong Industries Bhd is Overvalued by 38%.

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.

HLIND Relative Value
Base Case
8.74 MYR
Overvaluation 38%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
32
Median 3Y
1.1
Median 5Y
1
Industry
0.8
Forward
1.2
vs History
80
vs Industry
41
Median 3Y
9.7
Median 5Y
9.9
Industry
12.5
Forward
10
vs History
46
vs Industry
41
Median 3Y
6.2
Median 5Y
6.1
Industry
7.3
vs History
60
vs Industry
43
Median 3Y
7
Median 5Y
6.7
Industry
13.2
vs History
11
vs Industry
23
Median 3Y
1.4
Median 5Y
1.4
Industry
1
vs History
9
vs Industry
54
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.7
vs History
19
vs Industry
51
Median 3Y
2.5
Median 5Y
2.3
Industry
4.1
vs History
23
vs Industry
68
Median 3Y
2.8
Median 5Y
2.8
Industry
8.4
vs History
33
vs Industry
70
Median 3Y
3.3
Median 5Y
3.3
Industry
12.4
Forward
3.1
vs History
26
vs Industry
61
Median 3Y
3.1
Median 5Y
2.9
Industry
9.7
vs History
28
vs Industry
51
Median 3Y
3.7
Median 5Y
3.5
Industry
13
vs History
12
vs Industry
3
Median 3Y
1.7
Median 5Y
1.6
Industry
0.6

Multiples Across Competitors

HLIND Competitors Multiples
Hong Leong Industries Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Hong Leong Industries Bhd
KLSE:HLIND
4.5B MYR 1.3 9.6 3.5 3.8
US
General Electric Co
NYSE:GE
257.8B USD 6.5 36.9 35.2 40.4
DE
Siemens AG
XETRA:SIE
174.1B EUR 1.8 14.5 12.8 16.3
US
Honeywell International Inc
NASDAQ:HON
145.5B USD 3.7 25.6 17.3 20.3
JP
Hitachi Ltd
TSE:6501
18T JPY 1.8 29.2 12.6 18.2
ZA
Bidvest Group Ltd
JSE:BVT
81.2B Zac 0 0 0 0
US
3M Co
NYSE:MMM
80.5B USD 3.3 18.4 13.7 17.1
US
Roper Technologies Inc
F:ROP
53.7B EUR 8.4 40.7 23.3 32.8
CN
CITIC Ltd
HKEX:267
288.6B HKD 0.3 4.6 59 0
HK
CK Hutchison Holdings Ltd
HKEX:1
165.3B HKD 0.6 9.7 4.8 12.1
PH
SM Investments Corp
XPHS:SM
1T PHP 1.6 12.4 8.2 8.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
H
Hong Leong Industries Bhd
KLSE:HLIND
Average EV/EBITDA: 19.1
3.5
N/A N/A
US
General Electric Co
NYSE:GE
35.2
20%
1.8
DE
Siemens AG
XETRA:SIE
12.8
12%
1.1
US
Honeywell International Inc
NASDAQ:HON
17.3
8%
2.2
JP
Hitachi Ltd
TSE:6501
12.6
11%
1.1
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
4%
N/A
US
3M Co
NYSE:MMM
13.7
7%
2
US
R
Roper Technologies Inc
F:ROP
23.3
8%
2.9
CN
CITIC Ltd
HKEX:267
59
82%
0.7
HK
CK Hutchison Holdings Ltd
HKEX:1
4.8
8%
0.6
PH
SM Investments Corp
XPHS:SM
8.2
8%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
H
Hong Leong Industries Bhd
KLSE:HLIND
Average EV/EBIT: 18.9
3.8
N/A N/A
US
General Electric Co
NYSE:GE
40.4
22%
1.8
DE
Siemens AG
XETRA:SIE
16.3
15%
1.1
US
Honeywell International Inc
NASDAQ:HON
20.3
9%
2.3
JP
Hitachi Ltd
TSE:6501
18.2
N/A N/A
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
3%
N/A
US
3M Co
NYSE:MMM
17.1
8%
2.1
US
R
Roper Technologies Inc
F:ROP
32.8
12%
2.7
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
HK
CK Hutchison Holdings Ltd
HKEX:1
12.1
21%
0.6
PH
SM Investments Corp
XPHS:SM
8.9
-6%
N/A