C

China Crystal New Material Holdings Co Ltd
KOSDAQ:900250

Watchlist Manager
China Crystal New Material Holdings Co Ltd
KOSDAQ:900250
Watchlist
Price: 723 KRW 1.12%
Market Cap: 94.5B KRW

Relative Value

The Relative Value of one China Crystal New Material Holdings Co Ltd stock under the Base Case scenario is 1 342.68 KRW. Compared to the current market price of 723 KRW, China Crystal New Material Holdings Co Ltd is Undervalued by 46%.

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
1 342.68 KRW
Undervaluation 46%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
52
Median 3Y
1.3
Median 5Y
1.3
Industry
1.5
vs History
73
vs Industry
46
Median 3Y
9
Median 5Y
8.3
Industry
20.8
vs History
9
vs Industry
70
Median 3Y
3.4
Median 5Y
2.8
Industry
13.5
vs History
4
vs Industry
53
Median 3Y
2.9
Median 5Y
2.2
Industry
22
vs History
92
vs Industry
93
Median 3Y
0.3
Median 5Y
0.3
Industry
1.7
vs History
vs Industry
96
Median 3Y
-0.9
Median 5Y
-0.6
Industry
1.7
vs History
vs Industry
93
Median 3Y
-2.2
Median 5Y
-1.5
Industry
7.2
vs History
vs Industry
79
Median 3Y
-1.7
Median 5Y
-1.4
Industry
12.9
vs History
vs Industry
76
Median 3Y
-3
Median 5Y
-2.4
Industry
17.4
vs History
vs Industry
74
Median 3Y
-2
Median 5Y
-0.6
Industry
14.9
vs History
vs Industry
50
Median 3Y
-2.5
Median 5Y
-1.1
Industry
21.2
vs History
vs Industry
95
Median 3Y
-0.3
Median 5Y
-0.2
Industry
1.3

Multiples Across Competitors

Competitors Multiples
China Crystal New Material Holdings 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
China Crystal New Material Holdings Co Ltd
KOSDAQ:900250
94.5B KRW 0.8 5.1 -5.2 -9.5
US
Sherwin-Williams Co
NYSE:SHW
82.2B USD 3.5 31.9 21.5 25.3
US
Ecolab Inc
NYSE:ECL
76.1B USD 4.8 38.4 21.9 29.3
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.8T JPY 3.8 19.7 9.4 13
CN
Wanhua Chemical Group Co Ltd
SSE:600309
246.6B CNY 1.4 22.2 21.7 21.7
CH
Givaudan SA
SIX:GIVN
28.8B CHF 3.8 26.3 17.9 22.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.8 69.1 42.7 52.5
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.3B USD 1.7 23.4 10.7 13.2
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.8 11.1
CH
DSM-Firmenich AG
AEX:DSFIR
18.1B EUR 1.4 72.6 10.8 36.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
China Crystal New Material Holdings Co Ltd
KOSDAQ:900250
Average EV/EBITDA: 19.4
Negative Multiple: -5.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.5
7%
3.1
US
Ecolab Inc
NYSE:ECL
21.9
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.4
4%
2.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.7
33%
0.7
CH
Givaudan SA
SIX:GIVN
17.9
5%
3.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.7
11%
3.9
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.7
4%
2.7
CH
Sika AG
F:SIKA
8.8
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.8
7%
1.5