Shandong Lukang Pharmaceutical Co Ltd
SSE:600789

Watchlist Manager
Shandong Lukang Pharmaceutical Co Ltd Logo
Shandong Lukang Pharmaceutical Co Ltd
SSE:600789
Watchlist
Price: 9.84 CNY -4.65% Market Closed
Market Cap: ¥8.8B

Relative Value

The Relative Value of one Shandong Lukang Pharmaceutical Co Ltd stock under the Base Case scenario is 11.46 CNY. Compared to the current market price of 9.84 CNY, Shandong Lukang Pharmaceutical Co Ltd is Undervalued by 14%.

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
11.46 CNY
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Shandong Lukang Pharmaceutical 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
Shandong Lukang Pharmaceutical Co Ltd
SSE:600789
8.8B CNY 1.4 46.4 33.9 33.9
US
Eli Lilly and Co
NYSE:LLY
972.2B USD 16.3 52.8 35.4 38
US
Johnson & Johnson
NYSE:JNJ
547.5B USD 5.8 20.4 14.3 17.5
CH
Roche Holding AG
SIX:ROG
277.1B CHF 4.4 29 12.4 14.4
UK
AstraZeneca PLC
LSE:AZN
209.4B GBP 4.9 30.2 19.7 28.8
CH
Novartis AG
SIX:NOVN
219B CHF 5 19.3 15.5 20
US
Merck & Co Inc
NYSE:MRK
272.1B USD 4.2 14.3 10.1 12
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.2 15.9 11.1 12.9
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
148.3B USD 2.4 15.1 7.6 10.4
FR
Sanofi SA
PAR:SAN
93.8B EUR 1.4 6.8 6.2 6.2
P/E Multiple
Earnings Growth PEG
CN
Shandong Lukang Pharmaceutical Co Ltd
SSE:600789
Average P/E: 25
46.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
52.8
54%
1
US
Johnson & Johnson
NYSE:JNJ
20.4
6%
3.4
CH
Roche Holding AG
SIX:ROG
29
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.2
38%
0.8
CH
Novartis AG
SIX:NOVN
19.3
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.3
14%
1
DK
Novo Nordisk A/S
CSE:NOVO B
15.9
2%
7.9
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
15.1
27%
0.6
FR
Sanofi SA
PAR:SAN
6.8
25%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Shandong Lukang Pharmaceutical Co Ltd
SSE:600789
Average EV/EBITDA: 46.5
33.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
35.4
34%
1
US
Johnson & Johnson
NYSE:JNJ
14.3
2%
7.1
CH
Roche Holding AG
SIX:ROG
12.4
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
19.7
10%
2
CH
Novartis AG
SIX:NOVN
15.5
6%
2.6
US
Merck & Co Inc
NYSE:MRK
10.1
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.1
1%
11.1
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
0%
N/A
FR
Sanofi SA
PAR:SAN
6.2
8%
0.8