H

Huons Global Co Ltd
KOSDAQ:084110

Watchlist Manager
Huons Global Co Ltd
KOSDAQ:084110
Watchlist
Price: 46 700 KRW -1.16% Market Closed
Market Cap: 591.2B KRW

Relative Value

The Relative Value of one Huons Global Co Ltd stock under the Base Case scenario is 47 409.3 KRW. Compared to the current market price of 46 700 KRW, Huons Global Co Ltd is Undervalued by 1%.

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
47 409.3 KRW
Undervaluation 1%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
78
Median 3Y
0.4
Median 5Y
0.5
Industry
2.7
vs History
19
vs Industry
22
Median 3Y
7.4
Median 5Y
9.5
Industry
21.4
vs History
26
vs Industry
47
Median 3Y
4
Median 5Y
4.2
Industry
16.8
vs History
22
vs Industry
4
Median 3Y
-4.5
Median 5Y
1
Industry
23.1
vs History
17
vs Industry
61
Median 3Y
0.6
Median 5Y
0.7
Industry
2.3
vs History
23
vs Industry
81
Median 3Y
0.3
Median 5Y
0.4
Industry
2.9
vs History
19
vs Industry
81
Median 3Y
0.5
Median 5Y
0.8
Industry
5.5
vs History
20
vs Industry
49
Median 3Y
1.9
Median 5Y
2.2
Industry
13.3
vs History
25
vs Industry
46
Median 3Y
3.8
Median 5Y
3.5
Industry
16.5
vs History
22
vs Industry
48
Median 3Y
2.1
Median 5Y
3.4
Industry
16
vs History
17
vs Industry
30
Median 3Y
8.2
Median 5Y
-1.6
Industry
18.9
vs History
20
vs Industry
75
Median 3Y
0.2
Median 5Y
0.3
Industry
2

Multiples Across Competitors

Competitors Multiples
Huons Global 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
KR
Huons Global Co Ltd
KOSDAQ:084110
568.8B KRW 0.7 23.3 3.9 5.8
US
Eli Lilly and Co
NYSE:LLY
982.2B USD 16.5 53.3 35.8 38.4
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
526.1B USD 5.7 20.9 17.1 22.2
CH
Roche Holding AG
SIX:ROG
277.8B CHF 4.5 29.5 12.5 14.6
UK
AstraZeneca PLC
LSE:AZN
217.9B GBP 5 31 108.8 159.2
CH
Novartis AG
SIX:NOVN
221.8B CHF 4.9 19.2 12.1 15.7
US
Merck & Co Inc
NYSE:MRK
270.7B USD 4.2 14.2 10.1 12
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.5 16.6 11.6 13.4
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
145.8B USD 2.3 14.8 7.5 10.3
P/E Multiple
Earnings Growth PEG
KR
H
Huons Global Co Ltd
KOSDAQ:084110
Average P/E: 24.8
23.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.3
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.5
29%
1
UK
AstraZeneca PLC
LSE:AZN
31
37%
0.8
CH
Novartis AG
SIX:NOVN
19.2
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.2
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
16.6
3%
5.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.8
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
H
Huons Global Co Ltd
KOSDAQ:084110
Average EV/EBITDA: 400.4
3.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
35.8
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
17.1
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.5
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
108.8
10%
10.9
CH
Novartis AG
SIX:NOVN
12.1
6%
2
US
Merck & Co Inc
NYSE:MRK
10.1
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.6
1%
11.6
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
H
Huons Global Co Ltd
KOSDAQ:084110
Average EV/EBIT: 1 713
5.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.4
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
22.2
15%
1.5
CH
Roche Holding AG
SIX:ROG
14.6
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.2
23%
6.9
CH
Novartis AG
SIX:NOVN
15.7
12%
1.3
US
Merck & Co Inc
NYSE:MRK
12
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
13.4
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
7%
1.5