Dong-E-E-Jiao Co Ltd banner

Dong-E-E-Jiao Co Ltd
SZSE:000423

Watchlist Manager
Dong-E-E-Jiao Co Ltd Logo
Dong-E-E-Jiao Co Ltd
SZSE:000423
Watchlist
Price: 54.86 CNY 0.15% Market Closed
Market Cap: ¥35.2B

Relative Value

The Relative Value of one Dong-E-E-Jiao Co Ltd stock under the Base Case scenario is 51.27 CNY. Compared to the current market price of 54.86 CNY, Dong-E-E-Jiao Co Ltd is Overvalued by 7%.

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
51.27 CNY
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Dong-E-E-Jiao 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
Dong-E-E-Jiao Co Ltd
SZSE:000423
35.3B CNY 5.5 20.8 14.9 14.9
US
Eli Lilly and Co
NYSE:LLY
965.7B USD 14.8 46.9 31.6 33.6
US
Johnson & Johnson
NYSE:JNJ
594B USD 6.3 22.2 15.4 18.9
CH
Roche Holding AG
SIX:ROG
292.5B CHF 4.7 31 13.1 15.2
UK
AstraZeneca PLC
LSE:AZN
238.2B GBP 5.5 31.6 17.4 24.6
CH
Novartis AG
SIX:NOVN
242.9B CHF 5.5 22.2 13.7 17.6
US
Merck & Co Inc
NYSE:MRK
303.7B USD 4.7 16.6 10.4 12.1
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 333.1 835.4
DK
Novo Nordisk A/S
CSE:NOVO B
1.3T DKK 4.3 13.1 9.6 11.3
US
Pfizer Inc
NYSE:PFE
152.2B USD 2.4 19.7 7.3 9.8
UK
GlaxoSmithKline PLC
LSE:GSK
91B GBP 2.8 15.8 8 11.3
P/E Multiple
Earnings Growth PEG
CN
Dong-E-E-Jiao Co Ltd
SZSE:000423
Average P/E: 24
20.8
13%
1.6
US
Eli Lilly and Co
NYSE:LLY
46.9
28%
1.7
US
Johnson & Johnson
NYSE:JNJ
22.2
7%
3.2
CH
Roche Holding AG
SIX:ROG
31
29%
1.1
UK
AstraZeneca PLC
LSE:AZN
31.6
26%
1.2
CH
Novartis AG
SIX:NOVN
22.2
15%
1.5
US
Merck & Co Inc
NYSE:MRK
16.6
14%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
13.1
7%
1.9
US
Pfizer Inc
NYSE:PFE
19.7
26%
0.8
UK
GlaxoSmithKline PLC
LSE:GSK
15.8
18%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Dong-E-E-Jiao Co Ltd
SZSE:000423
Average EV/EBITDA: 43.1
14.9
17%
0.9
US
Eli Lilly and Co
NYSE:LLY
31.6
18%
1.8
US
Johnson & Johnson
NYSE:JNJ
15.4
2%
7.7
CH
Roche Holding AG
SIX:ROG
13.1
5%
2.6
UK
AstraZeneca PLC
LSE:AZN
17.4
11%
1.6
CH
Novartis AG
SIX:NOVN
13.7
9%
1.5
US
Merck & Co Inc
NYSE:MRK
10.4
7%
1.5
IE
E
Endo International PLC
LSE:0Y5F
333.1
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9.6
7%
1.4
US
Pfizer Inc
NYSE:PFE
7.3
-4%
N/A
UK
GlaxoSmithKline PLC
LSE:GSK
8
2%
4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Dong-E-E-Jiao Co Ltd
SZSE:000423
Average EV/EBIT: 91.3
14.9
13%
1.1
US
Eli Lilly and Co
NYSE:LLY
33.6
17%
2
US
Johnson & Johnson
NYSE:JNJ
18.9
6%
3.2
CH
Roche Holding AG
SIX:ROG
15.2
6%
2.5
UK
AstraZeneca PLC
LSE:AZN
24.6
24%
1
CH
Novartis AG
SIX:NOVN
17.6
12%
1.5
US
Merck & Co Inc
NYSE:MRK
12.1
6%
2
IE
E
Endo International PLC
LSE:0Y5F
835.4
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
11.3
8%
1.4
US
Pfizer Inc
NYSE:PFE
9.8
-1%
N/A
UK
GlaxoSmithKline PLC
LSE:GSK
11.3
12%
0.9