S

Shuhua Sports Co Ltd
SSE:605299

Watchlist Manager
Shuhua Sports Co Ltd
SSE:605299
Watchlist
Price: 11.68 CNY 1.3% Market Closed
Market Cap: 4.8B CNY

Relative Value

The Relative Value of one Shuhua Sports Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 11.68 CNY, Shuhua Sports 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.

Shuhua Sports Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
21
Median 3Y
2.8
Median 5Y
2.5
Industry
1.2
Forward
3.1
vs History
0
vs Industry
15
Median 3Y
41.3
Median 5Y
36.2
Industry
19.7
Forward
41.3
vs History
6
vs Industry
21
Median 3Y
21.1
Median 5Y
19.4
Industry
11.4
vs History
0
vs Industry
29
Median 3Y
20.1
Median 5Y
16.1
Industry
19.2
vs History
23
vs Industry
23
Median 3Y
3.1
Median 5Y
3.2
Industry
1.7
vs History
9
vs Industry
24
Median 3Y
2.7
Median 5Y
2.6
Industry
1.4
Forward
3.3
vs History
9
vs Industry
25
Median 3Y
9.2
Median 5Y
8.8
Industry
4.4
vs History
0
vs Industry
12
Median 3Y
35.3
Median 5Y
29.7
Industry
11.7
Forward
23.9
vs History
0
vs Industry
15
Median 3Y
35.3
Median 5Y
29.7
Industry
16.4
Forward
35.8
vs History
4
vs Industry
24
Median 3Y
20
Median 5Y
18.7
Industry
12.2
vs History
4
vs Industry
27
Median 3Y
22.6
Median 5Y
19.7
Industry
15.2
vs History
46
vs Industry
19
Median 3Y
2.9
Median 5Y
2.9
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Shuhua Sports 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
Shuhua Sports Co Ltd
SSE:605299
4.8B CNY 3.3 66.2 63.6 63.6
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.1 21.4 10.8 13.7
US
Hasbro Inc
NASDAQ:HAS
12.2B USD 2.8 -21.8 14.5 16.9
JP
Shimano Inc
TSE:7309
1.5T JPY 3.1 28.4 13.1 19.6
UK
Games Workshop Group PLC
LSE:GAW
6.2B GBP 10 31.5 19.9 23.3
US
Mattel Inc
NASDAQ:MAT
6.7B USD 1.3 15.4 10 12.8
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41B CNY 2.2 22.7 22.9 22.9
US
Brunswick Corp
NYSE:BC
5.7B USD 1.1 -24 12.8 25.7
CA
BRP Inc
TSX:DOO
7.3B CAD 0.9 297.8 9.6 17.4
US
Acushnet Holdings Corp
NYSE:GOLF
5.1B USD 2 23 16.1 19
US
Polaris Inc
NYSE:PII
4B USD 0.6 -26.7 14.3 98.3
P/E Multiple
Earnings Growth PEG
CN
S
Shuhua Sports Co Ltd
SSE:605299
Average P/E: 63.3
66.2
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
21.4
6%
3.6
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -21.8
29%
N/A
JP
Shimano Inc
TSE:7309
28.4
1%
28.4
UK
Games Workshop Group PLC
LSE:GAW
31.5
4%
7.9
US
Mattel Inc
NASDAQ:MAT
15.4
3%
5.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.7
26%
0.9
US
Brunswick Corp
NYSE:BC
Negative Multiple: -24
39%
N/A
CA
BRP Inc
TSX:DOO
297.8
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
23
6%
3.8
US
Polaris Inc
NYSE:PII
Negative Multiple: -26.7
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
S
Shuhua Sports Co Ltd
SSE:605299
Average EV/EBITDA: 18.9
63.6
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.8
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
14.5
14%
1
JP
Shimano Inc
TSE:7309
13.1
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
19.9
4%
5
US
Mattel Inc
NASDAQ:MAT
10
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.9
38%
0.6
US
Brunswick Corp
NYSE:BC
12.8
4%
3.2
CA
BRP Inc
TSX:DOO
9.6
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
16.1
8%
2
US
Polaris Inc
NYSE:PII
14.3
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
S
Shuhua Sports Co Ltd
SSE:605299
Average EV/EBIT: 30.3
63.6
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.7
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.9
16%
1.1
JP
Shimano Inc
TSE:7309
19.6
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
23.3
4%
5.8
US
Mattel Inc
NASDAQ:MAT
12.8
3%
4.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
22.9
33%
0.7
US
Brunswick Corp
NYSE:BC
25.7
7%
3.7
CA
BRP Inc
TSX:DOO
17.4
12%
1.4
US
Acushnet Holdings Corp
NYSE:GOLF
19
5%
3.8
US
Polaris Inc
NYSE:PII
98.3
25%
3.9