C

China Spacesat Co Ltd
SSE:600118

Watchlist Manager
China Spacesat Co Ltd
SSE:600118
Watchlist
Price: 48.98 CNY 1.39% Market Closed
Market Cap: 57.9B CNY

Relative Value

The Relative Value of one China Spacesat Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 48.98 CNY, China Spacesat 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.

China Spacesat Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
30
Median 3Y
5
Median 5Y
4.7
Industry
4.4
vs History
9
vs Industry
2
Median 3Y
187.3
Median 5Y
117.4
Industry
34.4
vs History
4
vs Industry
1
Median 3Y
37
Median 5Y
13.9
Industry
19.6
vs History
4
vs Industry
3
Median 3Y
-20.4
Median 5Y
-21.5
Industry
32.1
vs History
0
vs Industry
25
Median 3Y
5
Median 5Y
5
Industry
4.1
vs History
0
vs Industry
28
Median 3Y
4.7
Median 5Y
4.5
Industry
4.5
vs History
0
vs Industry
9
Median 3Y
40.2
Median 5Y
37.2
Industry
14
vs History
vs Industry
0
Median 3Y
87
Median 5Y
75.2
Industry
19.3
vs History
vs Industry
0
Median 3Y
87
Median 5Y
75.2
Industry
26.5
vs History
4
vs Industry
2
Median 3Y
34
Median 5Y
12.6
Industry
20.9
vs History
4
vs Industry
2
Median 3Y
-18.5
Median 5Y
-20.2
Industry
26.7
vs History
1
vs Industry
32
Median 3Y
3.6
Median 5Y
3.7
Industry
2.7

Multiples Across Competitors

Competitors Multiples
China Spacesat 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 Spacesat Co Ltd
SSE:600118
57.9B CNY 8.8 1 007.5 -778.1 -778.1
US
Raytheon Technologies Corp
NYSE:RTX
230.4B USD 2.7 34.8 20.3 30.5
US
RTX Corp
LSE:0R2N
228.3B USD 2.7 34.6 20.1 30.3
NL
Airbus SE
PAR:AIR
156.2B EUR 2.2 30.8 18.3 27.7
US
Boeing Co
NYSE:BA
155.2B USD 1.9 -15.3 -27.2 -21
FR
Safran SA
PAR:SAF
124.1B EUR 4.2 28.8 20.8 27.2
UK
Rolls-Royce Holdings PLC
LSE:RR
93.4B GBP 4.8 16.2 22 28
US
Lockheed Martin Corp
NYSE:LMT
105.6B USD 1.4 25.3 15.6 19.9
US
General Dynamics Corp
NYSE:GD
91.1B USD 1.8 21.5 15.7 18.4
DE
Rheinmetall AG
XETRA:RHM
72.7B EUR 6.6 87.1 37.5 49.7
US
Northrop Grumman Corp
NYSE:NOC
78.6B USD 1.9 19.5 16.5 22.4
P/E Multiple
Earnings Growth PEG
CN
C
China Spacesat Co Ltd
SSE:600118
Average P/E: 130.6
1 007.5
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
34.8
29%
1.2
US
RTX Corp
LSE:0R2N
34.6
29%
1.2
NL
Airbus SE
PAR:AIR
30.8
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.3 N/A N/A
FR
Safran SA
PAR:SAF
28.8
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.2
8%
2
US
Lockheed Martin Corp
NYSE:LMT
25.3
11%
2.3
US
General Dynamics Corp
NYSE:GD
21.5
11%
2
DE
Rheinmetall AG
XETRA:RHM
87.1
60%
1.5
US
Northrop Grumman Corp
NYSE:NOC
19.5
3%
6.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
China Spacesat Co Ltd
SSE:600118
Average EV/EBITDA: 20.8
Negative Multiple: -778.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
20.3
18%
1.1
US
RTX Corp
LSE:0R2N
20.1
18%
1.1
NL
Airbus SE
PAR:AIR
18.3
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -27.2 N/A N/A
FR
Safran SA
PAR:SAF
20.8
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
22
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
15.6
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.7
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
37.5
42%
0.9
US
Northrop Grumman Corp
NYSE:NOC
16.5
6%
2.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
C
China Spacesat Co Ltd
SSE:600118
Average EV/EBIT: 28.2
Negative Multiple: -778.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
30.5
31%
1
US
RTX Corp
LSE:0R2N
30.3
31%
1
NL
Airbus SE
PAR:AIR
27.7
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -21 N/A N/A
FR
Safran SA
PAR:SAF
27.2
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
28
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
19.9
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.4
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
49.7
45%
1.1
US
Northrop Grumman Corp
NYSE:NOC
22.4
7%
3.2