Zhejiang Medicine Co Ltd
SSE:600216

Watchlist Manager
Zhejiang Medicine Co Ltd Logo
Zhejiang Medicine Co Ltd
SSE:600216
Watchlist
Price: 13.33 CNY -0.6% Market Closed
Market Cap: 12.8B CNY

Relative Value

The Relative Value of one Zhejiang Medicine Co Ltd stock under the Base Case scenario is 23.02 CNY. Compared to the current market price of 13.33 CNY, Zhejiang Medicine Co Ltd is Undervalued by 42%.

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
23.02 CNY
Undervaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
62
Median 3Y
1.4
Median 5Y
1.6
Industry
2.4
Forward
1.3
vs History
98
vs Industry
34
Median 3Y
20.8
Median 5Y
18.7
Industry
20.5
Forward
11.8
vs History
98
vs Industry
30
Median 3Y
15
Median 5Y
15
Industry
15.6
vs History
30
vs Industry
9
Median 3Y
-41.9
Median 5Y
-23.1
Industry
23.1
vs History
76
vs Industry
54
Median 3Y
1.3
Median 5Y
1.4
Industry
2
vs History
73
vs Industry
65
Median 3Y
1.2
Median 5Y
1.4
Industry
2.5
Forward
1.1
vs History
98
vs Industry
54
Median 3Y
3.4
Median 5Y
3.7
Industry
4.9
vs History
98
vs Industry
23
Median 3Y
20.7
Median 5Y
18.5
Industry
12.3
Forward
4.5
vs History
98
vs Industry
27
Median 3Y
20.7
Median 5Y
18.5
Industry
15.5
Forward
8
vs History
98
vs Industry
32
Median 3Y
12.6
Median 5Y
12.8
Industry
14.1
vs History
50
vs Industry
12
Median 3Y
-57.9
Median 5Y
13.1
Industry
17.5
vs History
73
vs Industry
52
Median 3Y
1.1
Median 5Y
1.3
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Zhejiang Medicine Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Zhejiang Medicine Co Ltd
SSE:600216
12.8B CNY 1.4 8.8 7.2 7.2
US
Eli Lilly and Co
NYSE:LLY
696.2B USD 14.2 62.7 33.8 36.9
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
371B USD 4.2 17 12.4 16.3
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.8 19.5 12.9 14.7
CH
Roche Holding AG
SIX:ROG
204.9B CHF 3.4 24.8 9.3 10.9
CH
Novartis AG
SIX:NOVN
178.1B CHF 4 16.7 9.9 13.2
UK
AstraZeneca PLC
LSE:AZN
158.8B GBP 3.8 27.2 130.4 196.6
US
Merck & Co Inc
NYSE:MRK
191.1B USD 3 11 8.2 10
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
FR
Sanofi SA
PAR:SAN
116.5B EUR 1.3 9.2 5.1 5.9
P/E Multiple
Earnings Growth PEG
CN
Zhejiang Medicine Co Ltd
SSE:600216
Average P/E: 21.9
8.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
62.7
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.5
18%
1.1
CH
Roche Holding AG
SIX:ROG
24.8
32%
0.8
CH
Novartis AG
SIX:NOVN
16.7
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.2
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
FR
Sanofi SA
PAR:SAN
9.2
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Zhejiang Medicine Co Ltd
SSE:600216
Average EV/EBITDA: 394.2
7.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
33.8
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.4
8%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.3
6%
1.6
CH
Novartis AG
SIX:NOVN
9.9
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.4
9%
14.5
US
Merck & Co Inc
NYSE:MRK
8.2
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.1
8%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Zhejiang Medicine Co Ltd
SSE:600216
Average EV/EBIT: 1 697.2
7.2
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.9
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.3
13%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
14.7
14%
1
CH
Roche Holding AG
SIX:ROG
10.9
6%
1.8
CH
Novartis AG
SIX:NOVN
13.2
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
196.6
21%
9.4
US
Merck & Co Inc
NYSE:MRK
10
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.9
14%
0.4