Inly Media Co Ltd banner

Inly Media Co Ltd
SSE:603598

Watchlist Manager
Inly Media Co Ltd Logo
Inly Media Co Ltd
SSE:603598
Watchlist
Price: 18.43 CNY -4.9% Market Closed
Market Cap: ¥5B

Relative Value

The Relative Value of one Inly Media Co Ltd stock under the Base Case scenario is 34.89 CNY. Compared to the current market price of 18.43 CNY, Inly Media Co Ltd is Undervalued by 47%.

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
34.89 CNY
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Inly Media 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
Inly Media Co Ltd
SSE:603598
4.9B CNY 0.6 -286.3 -547.7 -547.7
US
Omnicom Group Inc
NYSE:OMC
23.6B USD 1.4 -433.1 8.4 9.3
FR
Publicis Groupe SA
PAR:PUB
17.7B EUR 1 10.7 5.8 7.6
CN
Focus Media Information Technology Co Ltd
SZSE:002027
92.3B CNY 7.6 17.5 14.8 14.8
UK
Informa PLC
LSE:INF
9.7B GBP 2.4 886.5 10.1 15.8
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
Leo Group Co Ltd
SZSE:002131
48.6B CNY 2.5 99.3 396.3 396.3
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
48.2B CNY 0.7 -220.9 -220.2 -220.2
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
FR
JCDecaux SE
PAR:DEC
4.1B EUR 1.1 15.5 4.8 13.1
JP
Dentsu Group Inc
TSE:4324
719.1B JPY 0.5 -2.1 3.3 5
P/E Multiple
Earnings Growth PEG
CN
Inly Media Co Ltd
SSE:603598
Average P/E: 174.4
Negative Multiple: -286.3
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
Negative Multiple: -433.1 N/A N/A
FR
Publicis Groupe SA
PAR:PUB
10.7
11%
1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
17.5
8%
2.2
UK
Informa PLC
LSE:INF
886.5
350%
2.5
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
Leo Group Co Ltd
SZSE:002131
99.3
N/A N/A
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -220.9 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
FR
JCDecaux SE
PAR:DEC
15.5
N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -2.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Inly Media Co Ltd
SSE:603598
Average EV/EBITDA: 56.2
Negative Multiple: -547.7
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
8.4
27%
0.3
FR
Publicis Groupe SA
PAR:PUB
5.8
5%
1.2
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
14.8
17%
0.9
UK
Informa PLC
LSE:INF
10.1
10%
1
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
Leo Group Co Ltd
SZSE:002131
396.3
N/A N/A
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -220.2 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
FR
JCDecaux SE
PAR:DEC
4.8
N/A N/A
JP
Dentsu Group Inc
TSE:4324
3.3
5%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Inly Media Co Ltd
SSE:603598
Average EV/EBIT: 58.7
Negative Multiple: -547.7
N/A N/A
US
Omnicom Group Inc
NYSE:OMC
9.3
25%
0.4
FR
Publicis Groupe SA
PAR:PUB
7.6
7%
1.1
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
14.8
9%
1.6
UK
Informa PLC
LSE:INF
15.8
21%
0.8
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
Leo Group Co Ltd
SZSE:002131
396.3
N/A N/A
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -220.2 N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
FR
JCDecaux SE
PAR:DEC
13.1
7%
1.9
JP
Dentsu Group Inc
TSE:4324
5
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett