North Electro-Optic Co Ltd
SSE:600184

Watchlist Manager
North Electro-Optic Co Ltd Logo
North Electro-Optic Co Ltd
SSE:600184
Watchlist
Price: 20.44 CNY 5.63% Market Closed
Market Cap: 11.9B CNY

Relative Value

The Relative Value of one North Electro-Optic Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 20.44 CNY, North Electro-Optic 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.

North Electro-Optic Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
43
Median 3Y
2.8
Median 5Y
2.5
Industry
4.7
Forward
5.6
vs History
vs Industry
4
Median 3Y
93.5
Median 5Y
93.7
Industry
35.6
Forward
141.7
vs History
vs Industry
24
Median 3Y
-19.4
Median 5Y
-14.2
Industry
21.4
vs History
vs Industry
11
Median 3Y
-24.5
Median 5Y
-12.3
Industry
34.3
vs History
4
vs Industry
54
Median 3Y
2.6
Median 5Y
2.5
Industry
4.4
vs History
3
vs Industry
42
Median 3Y
2.6
Median 5Y
2.3
Industry
4.8
Forward
5.7
vs History
4
vs Industry
27
Median 3Y
17.4
Median 5Y
16.7
Industry
14.6
vs History
vs Industry
1
Median 3Y
146
Median 5Y
135.6
Industry
20.5
Forward
75.6
vs History
vs Industry
1
Median 3Y
146
Median 5Y
135.6
Industry
27.7
Forward
149.3
vs History
vs Industry
25
Median 3Y
-18
Median 5Y
-13.4
Industry
22.2
vs History
vs Industry
5
Median 3Y
-21.9
Median 5Y
-11.7
Industry
27.5
vs History
14
vs Industry
48
Median 3Y
2.6
Median 5Y
2.4
Industry
3

Multiples Across Competitors

Competitors Multiples
North Electro-Optic 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
North Electro-Optic Co Ltd
SSE:600184
11.9B CNY 7.1 -65.3 -61.9 -61.9
US
Raytheon Technologies Corp
NYSE:RTX
253B USD 2.9 38.4 22 33.1
US
RTX Corp
LSE:0R2N
250.9B USD 2.9 38.1 21.8 32.9
NL
Airbus SE
PAR:AIR
164B EUR 2.3 32.4 19.2 29.1
US
Boeing Co
NYSE:BA
175.2B USD 2.2 -17.2 -30.3 -23.4
FR
Safran SA
PAR:SAF
131.4B EUR 4.5 30.4 22 28.8
UK
Rolls-Royce Holdings PLC
LSE:RR
105.3B GBP 5.4 18.2 24.9 31.7
US
Lockheed Martin Corp
NYSE:LMT
121.4B USD 1.7 28.9 17.6 22.5
US
General Dynamics Corp
NYSE:GD
96.6B USD 1.9 22.9 16.6 19.5
DE
Rheinmetall AG
XETRA:RHM
79.7B EUR 7.2 95 41.1 54.4
US
Northrop Grumman Corp
NYSE:NOC
87.4B USD 2.1 21.7 18 24.6
P/E Multiple
Earnings Growth PEG
CN
North Electro-Optic Co Ltd
SSE:600184
Average P/E: 36.2
Negative Multiple: -65.3
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
38.4
29%
1.3
US
RTX Corp
LSE:0R2N
38.1
28%
1.4
NL
Airbus SE
PAR:AIR
32.4
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -17.2 N/A N/A
FR
Safran SA
PAR:SAF
30.4
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.2
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
28.9
11%
2.6
US
General Dynamics Corp
NYSE:GD
22.9
12%
1.9
DE
Rheinmetall AG
XETRA:RHM
95
60%
1.6
US
Northrop Grumman Corp
NYSE:NOC
21.7
3%
7.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
North Electro-Optic Co Ltd
SSE:600184
Average EV/EBITDA: 22.6
Negative Multiple: -61.9
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
22
18%
1.2
US
RTX Corp
LSE:0R2N
21.8
18%
1.2
NL
Airbus SE
PAR:AIR
19.2
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -30.3 N/A N/A
FR
Safran SA
PAR:SAF
22
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
24.9
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.6
10%
1.8
US
General Dynamics Corp
NYSE:GD
16.6
10%
1.7
DE
Rheinmetall AG
XETRA:RHM
41.1
41%
1
US
Northrop Grumman Corp
NYSE:NOC
18
6%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
North Electro-Optic Co Ltd
SSE:600184
Average EV/EBIT: 30.7
Negative Multiple: -61.9
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
33.1
31%
1.1
US
RTX Corp
LSE:0R2N
32.9
31%
1.1
NL
Airbus SE
PAR:AIR
29.1
26%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -23.4 N/A N/A
FR
Safran SA
PAR:SAF
28.8
20%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
31.7
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
22.5
12%
1.9
US
General Dynamics Corp
NYSE:GD
19.5
11%
1.8
DE
Rheinmetall AG
XETRA:RHM
54.4
45%
1.2
US
Northrop Grumman Corp
NYSE:NOC
24.6
7%
3.5