Swancor Advanced Materials Co Ltd Relative Valuation - Swancor Advanced Materials Co Ltd

Watchlist Manager

Watchlist

Price: 124.86 CNY -0.18% Market Closed

Market Cap: ¥50.4B

S	Swancor Advanced Materials Co Ltd SSE:688585	CN

Multiples-Based Value

The Multiples-Based Value of one Swancor Advanced Materials Co Ltd stock under the Base Case scenario is 7.55 CNY. Compared to the current market price of 124.86 CNY, Swancor Advanced Materials Co Ltd is Overvalued by 94%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

Multiples-Based Value

Base Case

Overvaluation 94%

Multiples-Based Value

Price ¥124.86

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN	S	Swancor Advanced Materials Co Ltd SSE:688585	50.3B CNY	31.8	679.9	516.7	516.7
SA		Saudi Basic Industries Corporation SJSC SAU:2010	228.3B SAR	2	-8.8	11.1	33.9
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	45.6B USD	6.5	41.8	-84.7	-84.7
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	534.2T IDR	4.5	28.9	-59.7	-59.7
US		Dow Inc NYSE:DOW	28B USD	0.7	-10.6	13.7	172.6
CN		Hengli Petrochemical Co Ltd SSE:600346	164.9B CNY	0.8	23.7	21.1	21.1
UK		LyondellBasell Industries NV NYSE:LYB	23.7B USD	0.8	-31.6	14.7	39.3
TW		Nan Ya Plastics Corp TWSE:1303	675.7B TWD	2.6	149.5	28.4	201
KR		LG Chem Ltd KRX:051910	27.9T KRW	0.6	-15.3	6.6	35.8
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	126.4B CNY	0.4	171.6	29.5	29.5
US		Westlake Corp NYSE:WLK	15.1B USD	1.4	-10.1	17.9	-82

				Revenue Growth	P/S to Growth
CN	S	Swancor Advanced Materials Co Ltd SSE:688585	Average P/S: 4.7 31.8	10%	3.2
SA		Saudi Basic Industries Corporation SJSC SAU:2010	2	4%	0.5
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	6.5	N/A	N/A
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	4.5	N/A	N/A
US		Dow Inc NYSE:DOW	0.7	3%	0.2
CN		Hengli Petrochemical Co Ltd SSE:600346	0.8	1%	0.8
UK		LyondellBasell Industries NV NYSE:LYB	0.8	1%	0.8
TW		Nan Ya Plastics Corp TWSE:1303	2.6	12%	0.2
KR		LG Chem Ltd KRX:051910	0.6	13%	0
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	0.4	1%	0.4
US		Westlake Corp NYSE:WLK	1.4	4%	0.3

				Earnings Growth	PEG
CN	S	Swancor Advanced Materials Co Ltd SSE:688585	Average P/E: 182.6 679.9	10%	68
SA		Saudi Basic Industries Corporation SJSC SAU:2010	Negative Multiple: -8.8	N/A	N/A
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	41.8	N/A	N/A
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	28.9	N/A	N/A
US		Dow Inc NYSE:DOW	Negative Multiple: -10.6	N/A	N/A
CN		Hengli Petrochemical Co Ltd SSE:600346	23.7	17%	1.4
UK		LyondellBasell Industries NV NYSE:LYB	Negative Multiple: -31.6	N/A	N/A
TW		Nan Ya Plastics Corp TWSE:1303	149.5	138%	1.1
KR		LG Chem Ltd KRX:051910	Negative Multiple: -15.3	N/A	N/A
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	171.6	82%	2.1
US		Westlake Corp NYSE:WLK	Negative Multiple: -10.1	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
CN	S	Swancor Advanced Materials Co Ltd SSE:688585	Average EV/EBITDA: 73.3 516.7	21%	24.6
SA		Saudi Basic Industries Corporation SJSC SAU:2010	11.1	14%	0.8
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	Negative Multiple: -84.7	N/A	N/A
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	Negative Multiple: -59.7	N/A	N/A
US		Dow Inc NYSE:DOW	13.7	21%	0.7
CN		Hengli Petrochemical Co Ltd SSE:600346	21.1	32%	0.7
UK		LyondellBasell Industries NV NYSE:LYB	14.7	22%	0.7
TW		Nan Ya Plastics Corp TWSE:1303	28.4	32%	0.9
KR		LG Chem Ltd KRX:051910	6.6	23%	0.3
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	29.5	70%	0.4
US		Westlake Corp NYSE:WLK	17.9	30%	0.6

				EBIT Growth	EV/EBIT to Growth
CN	S	Swancor Advanced Materials Co Ltd SSE:688585	Average EV/EBIT: 131.2 516.7	13%	39.7
SA		Saudi Basic Industries Corporation SJSC SAU:2010	33.9	25%	1.4
ID		Chandra Asri Pacific PT Tbk OTC:PTPIF	Negative Multiple: -84.7	N/A	N/A
ID		Chandra Asri Petrochemical Tbk PT IDX:TPIA	Negative Multiple: -59.7	N/A	N/A
US		Dow Inc NYSE:DOW	172.6	111%	1.6
CN		Hengli Petrochemical Co Ltd SSE:600346	21.1	14%	1.5
UK		LyondellBasell Industries NV NYSE:LYB	39.3	44%	0.9
TW		Nan Ya Plastics Corp TWSE:1303	201	113%	1.8
KR		LG Chem Ltd KRX:051910	35.8	92%	0.4
CN		Rongsheng Petrochemical Co Ltd SZSE:002493	29.5	20%	1.5
US		Westlake Corp NYSE:WLK	Negative Multiple: -82	N/A	N/A

Swancor Advanced Materials Co Ltd
SSE:688585

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Swancor Advanced Materials Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Swancor Advanced Materials Co Ltd SSE:688585

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Swancor Advanced Materials Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Swancor Advanced Materials Co Ltd
SSE:688585

Competitors Multiples
Swancor Advanced Materials Co Ltd Competitors