Hanmi Pharm Co Ltd
KRX:128940

Watchlist Manager
Hanmi Pharm Co Ltd Logo
Hanmi Pharm Co Ltd
KRX:128940
Watchlist
Price: 428 000 KRW 1.54% Market Closed
Market Cap: 5.5T KRW

Relative Value

The Relative Value of one Hanmi Pharm Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 428 000 KRW, Hanmi Pharm Co Ltd is hidden .

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.

Hanmi Pharm Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
50
Median 3Y
2.5
Median 5Y
2.6
Industry
2.6
Forward
3.5
vs History
19
vs Industry
18
Median 3Y
30
Median 5Y
37.4
Industry
21.7
Forward
33.8
vs History
1
vs Industry
27
Median 3Y
20.2
Median 5Y
19.4
Industry
16.6
vs History
vs Industry
5
Median 3Y
45.3
Median 5Y
54.4
Industry
22.5
vs History
15
vs Industry
26
Median 3Y
3.7
Median 5Y
4
Industry
2.3
vs History
12
vs Industry
46
Median 3Y
2.7
Median 5Y
2.8
Industry
2.9
Forward
3.6
vs History
14
vs Industry
47
Median 3Y
4.8
Median 5Y
5.2
Industry
5.5
vs History
19
vs Industry
31
Median 3Y
12.9
Median 5Y
14.3
Industry
13.1
Forward
16.8
vs History
22
vs Industry
27
Median 3Y
19.6
Median 5Y
22.1
Industry
16.6
Forward
23.4
vs History
3
vs Industry
25
Median 3Y
21.7
Median 5Y
21.6
Industry
15.8
vs History
4
vs Industry
19
Median 3Y
34.2
Median 5Y
29.2
Industry
19.1
vs History
1
vs Industry
36
Median 3Y
2.4
Median 5Y
2.4
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Hanmi Pharm 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
Hanmi Pharm Co Ltd
KRX:128940
5.4T KRW 3.7 50.6 18.9 28.1
US
Eli Lilly and Co
NYSE:LLY
929B USD 15.6 50.5 33.9 36.4
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
481.1B USD 5.2 19.2 15.7 20.4
CH
Roche Holding AG
SIX:ROG
249.4B CHF 4 26.5 11.3 13.2
UK
AstraZeneca PLC
LSE:AZN
210.1B GBP 4.8 29.7 108 158.1
CH
Novartis AG
SIX:NOVN
203.5B CHF 4.5 17.5 11.1 14.4
US
Merck & Co Inc
NYSE:MRK
241B USD 3.8 12.7 9.1 10.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.3T DKK 4.2 12.9 9 10.5
IE
Endo International PLC
LSE:0Y5F
202.5B USD 87.3 -69.3 321.2 805.4
US
Pfizer Inc
NYSE:PFE
144B USD 2.3 14.7 7.5 10.2
P/E Multiple
Earnings Growth PEG
KR
Hanmi Pharm Co Ltd
KRX:128940
Average P/E: 26
50.6
21%
2.4
US
Eli Lilly and Co
NYSE:LLY
50.5
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.2
29%
0.7
CH
Roche Holding AG
SIX:ROG
26.5
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
29.7
38%
0.8
CH
Novartis AG
SIX:NOVN
17.5
17%
1
US
Merck & Co Inc
NYSE:MRK
12.7
15%
0.8
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
4%
3.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -69.3 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.7
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Hanmi Pharm Co Ltd
KRX:128940
Average EV/EBITDA: 399.3
18.9
8%
2.4
US
Eli Lilly and Co
NYSE:LLY
33.9
33%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
15.7
9%
1.7
CH
Roche Holding AG
SIX:ROG
11.3
4%
2.8
UK
AstraZeneca PLC
LSE:AZN
108
10%
10.8
CH
Novartis AG
SIX:NOVN
11.1
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.1
6%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
9
2%
4.5
IE
E
Endo International PLC
LSE:0Y5F
321.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
1%
7.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Hanmi Pharm Co Ltd
KRX:128940
Average EV/EBIT: 1 710
28.1
14%
2
US
Eli Lilly and Co
NYSE:LLY
36.4
36%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.4
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.2
5%
2.6
UK
AstraZeneca PLC
LSE:AZN
158.1
23%
6.9
CH
Novartis AG
SIX:NOVN
14.4
12%
1.2
US
Merck & Co Inc
NYSE:MRK
10.7
8%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
10.5
1%
10.5
IE
E
Endo International PLC
LSE:0Y5F
805.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
8%
1.3