First Time Loading...

Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136

Watchlist Manager
Shanghai Lily & Beauty Cosmetics Co Ltd Logo
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
Watchlist
Price: 7.35 CNY -4.92% Market Closed
Updated: Apr 30, 2024

Relative Value

The Relative Value of one Shanghai Lily & Beauty Cosmetics Co Ltd stock under the Base Case scenario is 5.84 CNY. Compared to the current market price of 7.35 CNY, Shanghai Lily & Beauty Cosmetics Co Ltd is Overvalued by 21%.

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
5.84 CNY
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
26
Median 3Y
1.7
Median 5Y
1.7
Industry
0.6
Forward
0.9
vs History
8
vs Industry
3
Median 3Y
23.4
Median 5Y
24.3
Industry
16.4
Forward
19.7
vs History
68
vs Industry
21
Median 3Y
37.4
Median 5Y
36.6
Industry
7.9
vs History
68
vs Industry
30
Median 3Y
53.3
Median 5Y
52.4
Industry
15.6
vs History
95
vs Industry
52
Median 3Y
2.2
Median 5Y
2.4
Industry
1.6
vs History
95
vs Industry
38
Median 3Y
1.5
Median 5Y
1.5
Industry
0.7
Forward
0.6
vs History
95
vs Industry
39
Median 3Y
4.7
Median 5Y
5
Industry
2.2
vs History
8
vs Industry
1
Median 3Y
17
Median 5Y
17.5
Industry
8.3
Forward
9.4
vs History
8
vs Industry
1
Median 3Y
17
Median 5Y
17.5
Industry
12.7
Forward
10.2
vs History
68
vs Industry
34
Median 3Y
31
Median 5Y
30.3
Industry
9
vs History
68
vs Industry
38
Median 3Y
33.3
Median 5Y
32.5
Industry
12.5
vs History
95
vs Industry
39
Median 3Y
2.5
Median 5Y
2.6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Shanghai Lily & Beauty Cosmetics 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
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
2.9B CNY 1.1 99.7 103.1 103.1
US
Amazon.com Inc
NASDAQ:AMZN
1.9T USD 3.2 61.4 21.8 50.6
ZA
Naspers Ltd
JSE:NPN
740.6B Zac 0 0 0 0
UK
in Style Group PLC
LSE:ITS
201.8B GBP 3 731.5 -37 596.5 -50 530.6 -36 808.2
CN
Alibaba Group Holding Ltd
NYSE:BABA
187.9B USD 1.5 13.5 7.1 7.1
CN
Pinduoduo Inc
NASDAQ:PDD
167.8B USD 4.9 20.2 17.1 17.1
CN
Meituan
HKEX:3690
683.8B HKD 2.3 45.6 51.5 51.5
NL
Prosus NV
AEX:PRX
80.5B EUR 16.5 7.9 -220.9 -220.9
UY
MercadoLibre Inc
BMV:MELIN
1.2T MXN 5 73.7 29.3 37.8
AR
Mercadolibre Inc
NASDAQ:MELI
74B USD 5.1 75.1 29.9 38.5
US
DoorDash Inc
NYSE:DASH
53.4B USD 6.2 -95.3 -724.7 -85.4
P/E Multiple
Earnings Growth
CN
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
Average P/E: 49.6
99.7
N/A
US
Amazon.com Inc
NASDAQ:AMZN
61.4
136%
ZA
N
Naspers Ltd
JSE:NPN
Not Available
-11%
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -37 596.5 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
13.5
144%
CN
Pinduoduo Inc
NASDAQ:PDD
20.2
130%
CN
Meituan
HKEX:3690
45.6
288%
NL
Prosus NV
AEX:PRX
7.9
-13%
UY
MercadoLibre Inc
BMV:MELIN
73.7
221%
AR
Mercadolibre Inc
NASDAQ:MELI
75.1
221%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -95.3 N/A
EV/EBITDA Multiple
EBITDA Growth
CN
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
Average EV/EBITDA: 37.1
103.1
N/A
US
Amazon.com Inc
NASDAQ:AMZN
21.8
116%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -50 530.6 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.1
44%
CN
Pinduoduo Inc
NASDAQ:PDD
17.1
203%
CN
Meituan
HKEX:3690
51.5
606%
NL
Prosus NV
AEX:PRX
Negative Multiple: -220.9 N/A
UY
MercadoLibre Inc
BMV:MELIN
29.3
127%
AR
Mercadolibre Inc
NASDAQ:MELI
29.9
127%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -724.7 N/A
EV/EBIT Multiple
EBIT Growth
CN
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
Average EV/EBIT: 43.7
103.1
N/A
US
Amazon.com Inc
NASDAQ:AMZN
50.6
156%
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A
UK
i
in Style Group PLC
LSE:ITS
Negative Multiple: -36 808.2 N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
7.1
68%
CN
Pinduoduo Inc
NASDAQ:PDD
17.1
205%
CN
Meituan
HKEX:3690
51.5
472%
NL
Prosus NV
AEX:PRX
Negative Multiple: -220.9 N/A
UY
MercadoLibre Inc
BMV:MELIN
37.8
158%
AR
Mercadolibre Inc
NASDAQ:MELI
38.5
158%
US
DoorDash Inc
NYSE:DASH
Negative Multiple: -85.4 N/A

See Also

Discover More