T

Tonghua Dongbao Pharmaceutical Co Ltd
SSE:600867

Watchlist Manager
Tonghua Dongbao Pharmaceutical Co Ltd
SSE:600867
Watchlist
Price: 8.67 CNY 1.17% Market Closed
Market Cap: ¥17B

Relative Value

The Relative Value of one Tonghua Dongbao Pharmaceutical Co Ltd stock under the Base Case scenario is 7.48 CNY. Compared to the current market price of 8.67 CNY, Tonghua Dongbao Pharmaceutical Co Ltd is Overvalued 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
7.48 CNY
Overvaluation 14%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Tonghua Dongbao 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
Tonghua Dongbao Pharmaceutical Co Ltd
SSE:600867
17B CNY 6.2 13.9 48.1 48.1
US
Eli Lilly and Co
NYSE:LLY
948.8B USD 16 51.5 34.6 37.1
US
Johnson & Johnson
NYSE:JNJ
563B USD 6 21 14.6 17.9
CH
Roche Holding AG
SIX:ROG
286.3B CHF 4.7 30.4 12.8 15
UK
AstraZeneca PLC
LSE:AZN
213.6B GBP 5.1 31.6 15.1 22.1
US
Merck & Co Inc
NYSE:MRK
288.1B USD 4.5 15.1 10.7 12.7
CH
Novartis AG
SIX:NOVN
224.1B CHF 5.2 20.1 12.6 16.3
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 333.1 835.4
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.4 13.3 9.3 10.8
US
Pfizer Inc
NYSE:PFE
146.4B USD 2.3 14.9 7.6 10.3
FR
Sanofi SA
PAR:SAN
98.2B EUR 1.7 8.2 7.7 7.7
P/E Multiple
Earnings Growth PEG
CN
T
Tonghua Dongbao Pharmaceutical Co Ltd
SSE:600867
Average P/E: 22
13.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
51.5
54%
1
US
Johnson & Johnson
NYSE:JNJ
21
6%
3.5
CH
Roche Holding AG
SIX:ROG
30.4
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.6
38%
0.8
US
Merck & Co Inc
NYSE:MRK
15.1
14%
1.1
CH
Novartis AG
SIX:NOVN
20.1
17%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
13.3
2%
6.7
US
Pfizer Inc
NYSE:PFE
14.9
27%
0.6
FR
Sanofi SA
PAR:SAN
8.2
1%
8.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
T
Tonghua Dongbao Pharmaceutical Co Ltd
SSE:600867
Average EV/EBITDA: 46
48.1
125%
0.4
US
Eli Lilly and Co
NYSE:LLY
34.6
34%
1
US
Johnson & Johnson
NYSE:JNJ
14.6
2%
7.3
CH
Roche Holding AG
SIX:ROG
12.8
5%
2.6
UK
AstraZeneca PLC
LSE:AZN
15.1
10%
1.5
US
Merck & Co Inc
NYSE:MRK
10.7
6%
1.8
CH
Novartis AG
SIX:NOVN
12.6
6%
2.1
IE
E
Endo International PLC
LSE:0Y5F
333.1
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9.3
1%
9.3
US
Pfizer Inc
NYSE:PFE
7.6
0%
N/A
FR
Sanofi SA
PAR:SAN
7.7
8%
1