Xianhe Co Ltd
SSE:603733

Watchlist Manager
Xianhe Co Ltd Logo
Xianhe Co Ltd
SSE:603733
Watchlist
Price: 24.52 CNY Market Closed
Market Cap: 17.4B CNY

Relative Value

The Relative Value of one Xianhe Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 24.52 CNY, Xianhe Co Ltd is hidden .

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.

Xianhe Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
21
Median 3Y
1.4
Median 5Y
2
Industry
0.8
Forward
1.4
vs History
57
vs Industry
28
Median 3Y
16.8
Median 5Y
21.2
Industry
16.4
Forward
15.7
vs History
68
vs Industry
19
Median 3Y
19.6
Median 5Y
29
Industry
8.1
vs History
vs Industry
23
Median 3Y
-49.4
Median 5Y
-34.5
Industry
15.7
vs History
53
vs Industry
19
Median 3Y
1.9
Median 5Y
2.2
Industry
1
vs History
55
vs Industry
19
Median 3Y
2.4
Median 5Y
2.5
Industry
1.2
Forward
2.3
vs History
53
vs Industry
11
Median 3Y
18.4
Median 5Y
18.7
Industry
5.4
vs History
57
vs Industry
17
Median 3Y
23.9
Median 5Y
25.3
Industry
10
Forward
11
vs History
57
vs Industry
25
Median 3Y
23.9
Median 5Y
25.3
Industry
17.3
Forward
21.9
vs History
53
vs Industry
15
Median 3Y
33.3
Median 5Y
39.7
Industry
10.9
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-10.4
Industry
13.9
vs History
65
vs Industry
22
Median 3Y
1.3
Median 5Y
1.6
Industry
0.8

Multiples Across Competitors

Competitors Multiples
Xianhe 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
Xianhe Co Ltd
SSE:603733
17.4B CNY 1.4 18 24.1 24.1
FI
UPM-Kymmene Oyj
OMXH:UPM
13.1B EUR 1.3 105.7 9.2 25.4
ZA
Sappi Ltd
JSE:SAP
14B Zac 0 0 0 0
BR
Suzano SA
BOVESPA:SUZB3
61.7B BRL 1.2 7.9 5.8 10.3
FI
Stora Enso Oyj
OMXH:STERV
8.5B EUR 0.9 -1 694.7 -40 -40
CN
Shandong Sun Paper Co Ltd
SZSE:002078
44.5B CNY 1.2 14.2 14.1 14.1
SE
Holmen AB
STO:HOLM B
55.3B SEK 2.5 19.4 15.9 26.1
JP
Oji Holdings Corp
TSE:3861
903.8B JPY 0.5 27.5 10.6 32.4
UK
Mondi PLC
LSE:MNDI
4B GBP 0.6 24.6 192.1 347.7
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
32.7B HKD 0.5 16.6 10.5 20.5
CL
Empresas CMPC SA
SGO:CMPC
3.6T CLP 0.5 13.9 28.7 28.7
P/E Multiple
Earnings Growth PEG
CN
Xianhe Co Ltd
SSE:603733
Average P/E: 27.5
18
17%
1.1
FI
UPM-Kymmene Oyj
OMXH:UPM
105.7
41%
2.6
ZA
S
Sappi Ltd
JSE:SAP
Not Available
-59%
N/A
BR
Suzano SA
BOVESPA:SUZB3
7.9
N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -1 694.7 N/A N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.2
12%
1.2
SE
Holmen AB
STO:HOLM B
19.4
2%
9.7
JP
Oji Holdings Corp
TSE:3861
27.5
22%
1.3
UK
Mondi PLC
LSE:MNDI
24.6
29%
0.8
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
16.6
29%
0.6
CL
E
Empresas CMPC SA
SGO:CMPC
13.9
-8%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Xianhe Co Ltd
SSE:603733
Average EV/EBITDA: 34.6
24.1
48%
0.5
FI
UPM-Kymmene Oyj
OMXH:UPM
9.2
-2%
N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
7%
N/A
BR
Suzano SA
BOVESPA:SUZB3
5.8
7%
0.8
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -40
0%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.1
26%
0.5
SE
Holmen AB
STO:HOLM B
15.9
8%
2
JP
Oji Holdings Corp
TSE:3861
10.6
5%
2.1
UK
Mondi PLC
LSE:MNDI
192.1
7%
27.4
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
10.5
13%
0.8
CL
E
Empresas CMPC SA
SGO:CMPC
28.7
43%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Xianhe Co Ltd
SSE:603733
Average EV/EBIT: 58.8
24.1
17%
1.4
FI
UPM-Kymmene Oyj
OMXH:UPM
25.4
12%
2.1
ZA
S
Sappi Ltd
JSE:SAP
Not Available
23%
N/A
BR
Suzano SA
BOVESPA:SUZB3
10.3
3%
3.4
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -40
39%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.1
4%
3.5
SE
Holmen AB
STO:HOLM B
26.1
11%
2.4
JP
Oji Holdings Corp
TSE:3861
32.4
N/A N/A
UK
Mondi PLC
LSE:MNDI
347.7
10%
34.8
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
20.5
19%
1.1
CL
E
Empresas CMPC SA
SGO:CMPC
28.7
9%
3.2