Shandong Buchang Pharmaceuticals Co Ltd
SSE:603858

Watchlist Manager
Shandong Buchang Pharmaceuticals Co Ltd Logo
Shandong Buchang Pharmaceuticals Co Ltd
SSE:603858
Watchlist
Price: 16.29 CNY 4.16% Market Closed
Market Cap: 17.2B CNY

Relative Value

The Relative Value of one Shandong Buchang Pharmaceuticals Co Ltd stock under the Base Case scenario is 17.76 CNY. Compared to the current market price of 16.29 CNY, Shandong Buchang Pharmaceuticals Co Ltd is Undervalued by 8%.

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
17.76 CNY
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
63
Median 3Y
1.5
Median 5Y
1.5
Industry
2.6
vs History
4
vs Industry
Median 3Y
-15.8
Median 5Y
11
Industry
21.4
vs History
36
vs Industry
24
Median 3Y
14.1
Median 5Y
12.9
Industry
16.4
vs History
41
vs Industry
27
Median 3Y
15
Median 5Y
15
Industry
22.8
vs History
68
vs Industry
48
Median 3Y
1.6
Median 5Y
1.6
Industry
2.2
vs History
11
vs Industry
58
Median 3Y
1.6
Median 5Y
1.6
Industry
2.9
vs History
15
vs Industry
62
Median 3Y
2.5
Median 5Y
2.3
Industry
5.5
vs History
28
vs Industry
0
Median 3Y
63.7
Median 5Y
12.5
Industry
13
vs History
28
vs Industry
0
Median 3Y
63.7
Median 5Y
12.5
Industry
16.5
vs History
33
vs Industry
22
Median 3Y
14.3
Median 5Y
13.8
Industry
15.6
vs History
36
vs Industry
16
Median 3Y
13.2
Median 5Y
16.9
Industry
18.7
vs History
77
vs Industry
52
Median 3Y
1.2
Median 5Y
1.2
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Shandong Buchang Pharmaceuticals 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 Buchang Pharmaceuticals Co Ltd
SSE:603858
17.2B CNY 1.6 10 336.8 66 66
US
Eli Lilly and Co
NYSE:LLY
978.2B USD 16.5 53.1 35.7 38.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
485.6B USD 5.3 19.3 15.8 20.5
CH
Roche Holding AG
SIX:ROG
257.9B CHF 4.2 27.4 11.7 13.6
UK
AstraZeneca PLC
LSE:AZN
206.8B GBP 4.8 29.6 108.2 158.3
US
Merck & Co Inc
NYSE:MRK
265B USD 4.1 13.9 9.9 11.7
CH
Novartis AG
SIX:NOVN
207.5B CHF 4.7 18.2 11.6 14.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.5T DKK 4.8 14.7 10.3 12
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
142.8B USD 2.3 14.5 7.4 10.1
P/E Multiple
Earnings Growth PEG
CN
Shandong Buchang Pharmaceuticals Co Ltd
SSE:603858
Average P/E: 1 169.7
10 336.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.1
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.3
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.4
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
29.6
37%
0.8
US
Merck & Co Inc
NYSE:MRK
13.9
15%
0.9
CH
Novartis AG
SIX:NOVN
18.2
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
14.7
3%
4.9
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.5
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Shandong Buchang Pharmaceuticals Co Ltd
SSE:603858
Average EV/EBITDA: 405.6
66
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
35.7
34%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
15.8
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.7
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
108.2
10%
10.8
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.6
CH
Novartis AG
SIX:NOVN
11.6
6%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
10.3
1%
10.3
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Shandong Buchang Pharmaceuticals Co Ltd
SSE:603858
Average EV/EBIT: 1 717.9
66
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.2
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.5
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.6
6%
2.3
UK
AstraZeneca PLC
LSE:AZN
158.3
23%
6.9
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
CH
Novartis AG
SIX:NOVN
14.9
12%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
12
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
7%
1.4