D

Dong-A ST Co Ltd
KRX:170900

Watchlist Manager
Dong-A ST Co Ltd
KRX:170900
Watchlist
Price: 52 500 KRW -1.5% Market Closed
Market Cap: 490.9B KRW

Relative Value

The Relative Value of one Dong-A ST Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 52 500 KRW, Dong-A ST 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.

Dong-A ST Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
80
Median 3Y
0.8
Median 5Y
0.8
Industry
2.6
Forward
0.7
vs History
vs Industry
8
Median 3Y
-22.2
Median 5Y
22.1
Industry
21.4
Forward
44.5
vs History
20
vs Industry
1
Median 3Y
28.1
Median 5Y
15.8
Industry
16.4
vs History
vs Industry
35
Median 3Y
-5.3
Median 5Y
-3.4
Industry
22.8
vs History
53
vs Industry
70
Median 3Y
0.7
Median 5Y
0.8
Industry
2.2
vs History
60
vs Industry
85
Median 3Y
0.7
Median 5Y
0.8
Industry
2.9
Forward
0.7
vs History
38
vs Industry
83
Median 3Y
1.5
Median 5Y
1.5
Industry
5.5
vs History
44
vs Industry
6
Median 3Y
15.2
Median 5Y
14.1
Industry
13
Forward
9.1
vs History
1
vs Industry
10
Median 3Y
27.9
Median 5Y
19.6
Industry
16.5
Forward
16.4
vs History
20
vs Industry
2
Median 3Y
28.1
Median 5Y
16.6
Industry
15.6
vs History
vs Industry
Median 3Y
-13.6
Median 5Y
-14.5
Industry
18.7
vs History
57
vs Industry
78
Median 3Y
0.5
Median 5Y
0.6
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Dong-A ST 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
Dong-A ST Co Ltd
KRX:170900
480.8B KRW 0.6 -215.3 15.2 145.1
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.3 55.7 37.4 40.1
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
495.1B USD 5.4 19.7 16.1 20.9
CH
Roche Holding AG
SIX:ROG
270.6B CHF 4.4 28.7 12.2 14.2
UK
AstraZeneca PLC
LSE:AZN
219.5B GBP 5.1 31.4 108.8 159.2
US
Merck & Co Inc
NYSE:MRK
276.1B USD 4.3 14.5 10.3 12.2
CH
Novartis AG
SIX:NOVN
217.9B CHF 4.9 18.9 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.3 16.1 11.2 13
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
143.8B USD 2.3 14.6 7.5 10.2
P/E Multiple
Earnings Growth PEG
KR
D
Dong-A ST Co Ltd
KRX:170900
Average P/E: 25
Negative Multiple: -215.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
55.7
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.7
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.7
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.4
37%
0.8
US
Merck & Co Inc
NYSE:MRK
14.5
15%
1
CH
Novartis AG
SIX:NOVN
18.9
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
16.1
3%
5.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.6
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
Dong-A ST Co Ltd
KRX:170900
Average EV/EBITDA: 401.4
15.2
167%
0.1
US
Eli Lilly and Co
NYSE:LLY
37.4
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.1
9%
1.8
CH
Roche Holding AG
SIX:ROG
12.2
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.8
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.3
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11.2
1%
11.2
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
D
Dong-A ST Co Ltd
KRX:170900
Average EV/EBIT: 1 725.6
145.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
40.1
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.9
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.2
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.2
23%
6.9
US
Merck & Co Inc
NYSE:MRK
12.2
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
13
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
7%
1.5