G

Ganso Co Ltd
SSE:603886

Watchlist Manager
Ganso Co Ltd
SSE:603886
Watchlist
Price: 13.4 CNY -0.3% Market Closed
Market Cap: 3.2B CNY

Relative Value

The Relative Value of one Ganso Co Ltd stock under the Base Case scenario is 15.77 CNY. Compared to the current market price of 13.4 CNY, Ganso Co Ltd is Undervalued by 15%.

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
15.77 CNY
Undervaluation 15%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
33
Median 3Y
1.5
Median 5Y
1.6
Industry
0.9
Forward
1.3
vs History
61
vs Industry
38
Median 3Y
14.2
Median 5Y
14.1
Industry
16
Forward
11.7
vs History
36
vs Industry
35
Median 3Y
8
Median 5Y
8
Industry
9.6
vs History
30
vs Industry
37
Median 3Y
9.6
Median 5Y
9.6
Industry
17
vs History
95
vs Industry
26
Median 3Y
2.5
Median 5Y
2.6
Industry
1.4
vs History
85
vs Industry
52
Median 3Y
1
Median 5Y
1
Industry
1.1
Forward
0.7
vs History
85
vs Industry
82
Median 3Y
1.6
Median 5Y
1.7
Industry
4.6
vs History
87
vs Industry
52
Median 3Y
6.8
Median 5Y
7.2
Industry
9.9
Forward
4.1
vs History
87
vs Industry
57
Median 3Y
6.8
Median 5Y
7.2
Industry
12.9
vs History
69
vs Industry
54
Median 3Y
4.9
Median 5Y
5.2
Industry
10.8
vs History
47
vs Industry
43
Median 3Y
6.3
Median 5Y
6.6
Industry
15
vs History
92
vs Industry
32
Median 3Y
1.8
Median 5Y
2
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Ganso Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Ganso Co Ltd
SSE:603886
3.2B CNY 1.4 13.9 6.1 6.1
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
226.3B CHF 2.5 20.8 14.1 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
89.3B USD 2.5 19.4 13 15.5
FR
Danone SA
PAR:BN
48.5B EUR 1.8 24.1 11.5 15.2
ZA
Tiger Brands Ltd
JSE:TBS
46.5B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
34.1B USD 1.3 12.9 8.4 9.9
US
Hershey Co
NYSE:HSY
33.8B USD 3.1 20.5 13.6 16.3
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.4B CHF 5 40.8 23.3 30.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
232B CNY 8.4 35 28.6 28.6
ZA
Avi Ltd
JSE:AVI
30.8B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
G
Ganso Co Ltd
SSE:603886
Average EV/EBITDA: 20 740.1
6.1
12%
0.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.1
4%
3.5
US
Mondelez International Inc
NASDAQ:MDLZ
13
-1%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
US
Hershey Co
NYSE:HSY
13.6
-8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.3
8%
2.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.6
17%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
G
Ganso Co Ltd
SSE:603886
Average EV/EBIT: 35 380.4
6.1
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.3
2%
8.6
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
15.2
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.9
-1%
N/A
US
Hershey Co
NYSE:HSY
16.3
-10%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.9
9%
3.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.6
13%
2.2
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A