Guangzhou Baiyunshan Pharmaceutical Holdings Co Ltd
SSE:600332

Watchlist Manager
Guangzhou Baiyunshan Pharmaceutical Holdings Co Ltd Logo
Guangzhou Baiyunshan Pharmaceutical Holdings Co Ltd
SSE:600332
Watchlist
Price: 25.32 CNY 1.12% Market Closed
Market Cap: 40.7B CNY

Relative Value

The Relative Value of one Guangzhou Baiyunshan Pharmaceutical Holdings Co Ltd stock under the Base Case scenario is 56.32 CNY. Compared to the current market price of 25.32 CNY, Guangzhou Baiyunshan Pharmaceutical Holdings Co Ltd is Undervalued by 55%.

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
56.32 CNY
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
81
Median 3Y
0.6
Median 5Y
0.7
Industry
2.6
Forward
0.5
vs History
38
vs Industry
34
Median 3Y
13.4
Median 5Y
13.1
Industry
21.4
Forward
12.6
vs History
20
vs Industry
25
Median 3Y
16.3
Median 5Y
12.5
Industry
16.4
vs History
11
vs Industry
25
Median 3Y
13.5
Median 5Y
13.3
Industry
22.8
vs History
98
vs Industry
55
Median 3Y
1.3
Median 5Y
1.5
Industry
2.2
vs History
9
vs Industry
83
Median 3Y
0.6
Median 5Y
0.6
Industry
2.9
Forward
0.7
vs History
6
vs Industry
55
Median 3Y
3.4
Median 5Y
3.4
Industry
5.5
vs History
6
vs Industry
32
Median 3Y
10.8
Median 5Y
10.2
Industry
13
Forward
10.1
vs History
6
vs Industry
36
Median 3Y
10.8
Median 5Y
10.2
Industry
16.5
Forward
13
vs History
11
vs Industry
25
Median 3Y
15.2
Median 5Y
10.9
Industry
15.6
vs History
6
vs Industry
14
Median 3Y
26
Median 5Y
15.2
Industry
18.7
vs History
90
vs Industry
62
Median 3Y
0.9
Median 5Y
1.1
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Guangzhou Baiyunshan Pharmaceutical Holdings 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
Guangzhou Baiyunshan Pharmaceutical Holdings Co Ltd
SSE:600332
41.2B CNY 0.5 13.8 15.6 15.6
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
CN
Guangzhou Baiyunshan Pharmaceutical Holdings Co Ltd
SSE:600332
Average P/E: 23.7
13.8
16%
0.9
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