First Time Loading...

Shanghai Wondertek Software Co Ltd
SSE:603189

Watchlist Manager
Shanghai Wondertek Software Co Ltd Logo
Shanghai Wondertek Software Co Ltd
SSE:603189
Watchlist
Price: 13.43 CNY 5.66%
Updated: May 14, 2024

Relative Value

The Relative Value of one Shanghai Wondertek Software Co Ltd stock under the Base Case scenario is 4.72 CNY. Compared to the current market price of 13.43 CNY, Shanghai Wondertek Software Co Ltd is Overvalued by 65%.

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
4.72 CNY
Overvaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
9
Median 3Y
12.2
Median 5Y
12.8
Industry
2.3
Forward
4.8
vs History
vs Industry
4
Median 3Y
49.6
Median 5Y
60.7
Industry
24.3
Forward
22
vs History
74
vs Industry
14
Median 3Y
54.7
Median 5Y
76.9
Industry
17.4
vs History
41
vs Industry
14
Median 3Y
-21.4
Median 5Y
-12.8
Industry
22.4
vs History
85
vs Industry
46
Median 3Y
2.4
Median 5Y
3.2
Industry
2.7
vs History
80
vs Industry
11
Median 3Y
10.1
Median 5Y
11.1
Industry
2.3
Forward
3.7
vs History
14
vs Industry
4
Median 3Y
24.4
Median 5Y
29.2
Industry
4.8
vs History
vs Industry
1
Median 3Y
43.8
Median 5Y
63.9
Industry
13.2
Forward
11.9
vs History
vs Industry
1
Median 3Y
43.8
Median 5Y
63.9
Industry
16.8
Forward
16.3
vs History
76
vs Industry
18
Median 3Y
44.3
Median 5Y
70.9
Industry
15.9
vs History
26
vs Industry
16
Median 3Y
-18.5
Median 5Y
-27.2
Industry
18.7
vs History
80
vs Industry
31
Median 3Y
3.4
Median 5Y
4.4
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Shanghai Wondertek Software 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
Shanghai Wondertek Software Co Ltd
SSE:603189
3.6B CNY 12.1 -55 -29.8 -29.8
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
269.5B USD 7.7 65.2 26.5 44
DE
SAP SE
XETRA:SAP
206.2B EUR 6.5 42.7 25 29.9
US
Adobe Inc
NASDAQ:ADBE
218.8B USD 11 45.6 27.3 30.7
US
Intuit Inc
NASDAQ:INTU
175.6B USD 11.6 63.4 42.5 51.9
US
Synopsys Inc
NASDAQ:SNPS
85B USD 13.9 60.4 50.4 59.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
77.4B USD 19 73.9 56.8 64
US
Workday Inc
NASDAQ:WDAY
65.2B USD 9 47.2 129.8 329.8
CA
Constellation Software Inc
TSX:CSU
78.6B CAD 6.8 101.8 26.6 49.4
EV/EBITDA Multiple
EBITDA Growth
CN
Shanghai Wondertek Software Co Ltd
SSE:603189
Average EV/EBITDA: 22 394.3
Negative Multiple: -29.8
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.5
70%
DE
SAP SE
XETRA:SAP
25
64%
US
Adobe Inc
NASDAQ:ADBE
27.3
69%
US
Intuit Inc
NASDAQ:INTU
42.5
123%
US
Synopsys Inc
NASDAQ:SNPS
50.4
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.8
107%
US
Workday Inc
NASDAQ:WDAY
129.8
652%
CA
Constellation Software Inc
TSX:CSU
26.6
N/A
EV/EBIT Multiple
EBIT Growth
CN
Shanghai Wondertek Software Co Ltd
SSE:603189
Average EV/EBIT: 24 657.6
Negative Multiple: -29.8
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
44
179%
DE
SAP SE
XETRA:SAP
29.9
79%
US
Adobe Inc
NASDAQ:ADBE
30.7
79%
US
Intuit Inc
NASDAQ:INTU
51.9
166%
US
Synopsys Inc
NASDAQ:SNPS
59.4
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
64
123%
US
Workday Inc
NASDAQ:WDAY
329.8
1 591%
CA
Constellation Software Inc
TSX:CSU
49.4
N/A

See Also

Discover More