C

China Medical System Holdings Ltd
SWB:2M7C

Watchlist Manager
China Medical System Holdings Ltd
SWB:2M7C
Watchlist
Price: 1.4 EUR -5.41% Market Closed
Market Cap: 5.7B EUR

Relative Value

The Relative Value of one 2M7C stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.4 EUR, China Medical System Holdings 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.

2M7C Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
31
Median 3Y
4
Median 5Y
3.2
Industry
2.6
Forward
5.6
vs History
7
vs Industry
23
Median 3Y
17.5
Median 5Y
9
Industry
21.6
Forward
28
vs History
7
vs Industry
35
Median 3Y
15.3
Median 5Y
8.5
Industry
16.5
vs History
7
vs Industry
23
Median 3Y
25.9
Median 5Y
10.3
Industry
22.5
vs History
14
vs Industry
43
Median 3Y
2
Median 5Y
1.7
Industry
2.3
vs History
11
vs Industry
36
Median 3Y
3.4
Median 5Y
2.5
Industry
2.9
Forward
5
vs History
7
vs Industry
46
Median 3Y
4.6
Median 5Y
3.3
Industry
5.5
vs History
7
vs Industry
28
Median 3Y
12.7
Median 5Y
6.3
Industry
13
Forward
20.7
vs History
7
vs Industry
29
Median 3Y
13.5
Median 5Y
6.6
Industry
16.6
Forward
23.8
vs History
7
vs Industry
41
Median 3Y
12.8
Median 5Y
7.1
Industry
15.8
vs History
7
vs Industry
32
Median 3Y
17
Median 5Y
8.5
Industry
19.1
vs History
14
vs Industry
35
Median 3Y
2.2
Median 5Y
1.8
Industry
1.9

Multiples Across Competitors

2M7C Competitors Multiples
China Medical System Holdings 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
HK
China Medical System Holdings Ltd
SWB:2M7C
5.7B EUR 6 28.8 24.2 24.2
US
Eli Lilly and Co
NYSE:LLY
967.3B USD 16.3 52.5 35.3 37.8
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
508B USD 5.5 20.2 16.5 21.4
CH
Roche Holding AG
SIX:ROG
252.3B CHF 4.1 26.8 11.5 13.4
UK
AstraZeneca PLC
LSE:AZN
208.5B GBP 4.8 29.7 108.3 158.5
CH
Novartis AG
SIX:NOVN
202.4B CHF 4.5 17.7 11.2 14.5
US
Merck & Co Inc
NYSE:MRK
247.7B USD 3.9 13 9.3 11
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.5 13.7 9.6 11.2
IE
Endo International PLC
LSE:0Y5F
209B USD 90.1 -71.5 331.1 830.4
US
Pfizer Inc
NYSE:PFE
146.6B USD 2.3 14.9 7.6 10.3
P/E Multiple
Earnings Growth PEG
HK
C
China Medical System Holdings Ltd
SWB:2M7C
Average P/E: 24.2
28.8
15%
1.9
US
Eli Lilly and Co
NYSE:LLY
52.5
53%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.2
29%
0.7
CH
Roche Holding AG
SIX:ROG
26.8
29%
0.9
UK
AstraZeneca PLC
LSE:AZN
29.7
38%
0.8
CH
Novartis AG
SIX:NOVN
17.7
17%
1
US
Merck & Co Inc
NYSE:MRK
13
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.7
4%
3.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -71.5 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.9
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
C
China Medical System Holdings Ltd
SWB:2M7C
Average EV/EBITDA: 401
24.2
15%
1.6
US
Eli Lilly and Co
NYSE:LLY
35.3
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.5
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.5
4%
2.9
UK
AstraZeneca PLC
LSE:AZN
108.3
10%
10.8
CH
Novartis AG
SIX:NOVN
11.2
6%
1.9
US
Merck & Co Inc
NYSE:MRK
9.3
6%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
9.6
2%
4.8
IE
E
Endo International PLC
LSE:0Y5F
331.1
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
1%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
C
China Medical System Holdings Ltd
SWB:2M7C
Average EV/EBIT: 1 712.3
24.2
16%
1.5
US
Eli Lilly and Co
NYSE:LLY
37.8
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.4
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.4
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
158.5
23%
6.9
CH
Novartis AG
SIX:NOVN
14.5
12%
1.2
US
Merck & Co Inc
NYSE:MRK
11
8%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
11.2
1%
11.2
IE
E
Endo International PLC
LSE:0Y5F
830.4
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
8%
1.3