Hunan Fangsheng Pharmaceutical Co Ltd
SSE:603998

Watchlist Manager
Hunan Fangsheng Pharmaceutical Co Ltd Logo
Hunan Fangsheng Pharmaceutical Co Ltd
SSE:603998
Watchlist
Price: 9.6 CNY -1.54% Market Closed
Market Cap: 4.2B CNY

Relative Value

The Relative Value of one Hunan Fangsheng Pharmaceutical Co Ltd stock under the Base Case scenario is 18.49 CNY. Compared to the current market price of 9.6 CNY, Hunan Fangsheng Pharmaceutical Co Ltd is Undervalued by 48%.

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
18.49 CNY
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
45
Median 3Y
2.5
Median 5Y
2.3
Industry
2.4
Forward
2.3
vs History
82
vs Industry
30
Median 3Y
19.3
Median 5Y
28.8
Industry
20.3
Forward
14.8
vs History
41
vs Industry
21
Median 3Y
23.2
Median 5Y
17.7
Industry
15.6
vs History
17
vs Industry
14
Median 3Y
20.9
Median 5Y
20.8
Industry
23.1
vs History
38
vs Industry
26
Median 3Y
3
Median 5Y
2.5
Industry
2
vs History
31
vs Industry
40
Median 3Y
2.8
Median 5Y
2.4
Industry
2.5
Forward
2.6
vs History
36
vs Industry
48
Median 3Y
4.1
Median 5Y
3.7
Industry
4.8
vs History
82
vs Industry
18
Median 3Y
22.5
Median 5Y
23.3
Industry
12.5
Forward
10.9
vs History
82
vs Industry
22
Median 3Y
22.5
Median 5Y
23.3
Industry
15.7
Forward
14.8
vs History
39
vs Industry
19
Median 3Y
25.7
Median 5Y
20.9
Industry
14.1
vs History
39
vs Industry
10
Median 3Y
45.7
Median 5Y
41
Industry
17.6
vs History
41
vs Industry
39
Median 3Y
1.8
Median 5Y
1.6
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Hunan Fangsheng Pharmaceutical Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Hunan Fangsheng Pharmaceutical Co Ltd
SSE:603998
4.2B CNY 2.4 15.4 19 19
US
Eli Lilly and Co
NYSE:LLY
707B USD 14.4 63.6 34.3 37.4
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
372.4B USD 4.2 17.1 12.5 16.4
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.8 19.5 12.9 14.7
CH
Roche Holding AG
SIX:ROG
204.9B CHF 3.4 24.8 9.3 10.9
CH
Novartis AG
SIX:NOVN
178.1B CHF 4 16.7 9.9 13.2
UK
AstraZeneca PLC
LSE:AZN
158.8B GBP 3.8 27.1 130.3 196.5
US
Merck & Co Inc
NYSE:MRK
194.2B USD 3 11.1 8 9.6
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
FR
Sanofi SA
PAR:SAN
116.5B EUR 1.3 9.2 5.1 5.9
P/E Multiple
Earnings Growth PEG
CN
Hunan Fangsheng Pharmaceutical Co Ltd
SSE:603998
Average P/E: 22.7
15.4
27%
0.6
US
Eli Lilly and Co
NYSE:LLY
63.6
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.1
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.5
18%
1.1
CH
Roche Holding AG
SIX:ROG
24.8
32%
0.8
CH
Novartis AG
SIX:NOVN
16.7
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.1
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.1
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
FR
Sanofi SA
PAR:SAN
9.2
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Hunan Fangsheng Pharmaceutical Co Ltd
SSE:603998
Average EV/EBITDA: 395.3
19
41%
0.5
US
Eli Lilly and Co
NYSE:LLY
34.3
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.5
8%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.3
6%
1.6
CH
Novartis AG
SIX:NOVN
9.9
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.3
9%
14.5
US
Merck & Co Inc
NYSE:MRK
8
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.1
8%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Hunan Fangsheng Pharmaceutical Co Ltd
SSE:603998
Average EV/EBIT: 1 698.3
19
31%
0.6
US
Eli Lilly and Co
NYSE:LLY
37.4
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.4
13%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
14.7
14%
1
CH
Roche Holding AG
SIX:ROG
10.9
6%
1.8
CH
Novartis AG
SIX:NOVN
13.2
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
196.5
21%
9.4
US
Merck & Co Inc
NYSE:MRK
9.6
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.9
14%
0.4