Shandong Minhe Animal Husbandry Co Ltd
SZSE:002234

Watchlist Manager
Shandong Minhe Animal Husbandry Co Ltd Logo
Shandong Minhe Animal Husbandry Co Ltd
SZSE:002234
Watchlist
Price: 8.38 CNY -1.18% Market Closed
Market Cap: 2.9B CNY

Relative Value

The Relative Value of one Shandong Minhe Animal Husbandry Co Ltd stock under the Base Case scenario is 13.98 CNY. Compared to the current market price of 8.38 CNY, Shandong Minhe Animal Husbandry Co Ltd is Undervalued by 40%.

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
13.98 CNY
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
30
Median 3Y
2.1
Median 5Y
2.6
Industry
0.9
Forward
1
vs History
vs Industry
Median 3Y
-13.1
Median 5Y
-7.4
Industry
16.2
Forward
14.1
vs History
vs Industry
5
Median 3Y
-23.4
Median 5Y
-13.2
Industry
9.7
vs History
1
vs Industry
6
Median 3Y
-9.6
Median 5Y
-9.6
Industry
17.3
vs History
87
vs Industry
42
Median 3Y
1.8
Median 5Y
1.8
Industry
1.5
vs History
87
vs Industry
25
Median 3Y
2.4
Median 5Y
2.4
Industry
1.1
Forward
1.4
vs History
15
vs Industry
10
Median 3Y
-29
Median 5Y
10.9
Industry
4.7
vs History
vs Industry
Median 3Y
-17
Median 5Y
-10
Industry
10
Forward
10.3
vs History
vs Industry
Median 3Y
-17
Median 5Y
-10
Industry
13
vs History
vs Industry
5
Median 3Y
-26.2
Median 5Y
-12.9
Industry
10.9
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-12.9
Industry
15.1
vs History
92
vs Industry
36
Median 3Y
1.6
Median 5Y
1.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Shandong Minhe Animal Husbandry Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Shandong Minhe Animal Husbandry Co Ltd
SZSE:002234
2.9B CNY 1.4 -10.3 -17.6 -17.6
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
225.5B CHF 2.5 20.7 14 17.3
CH
Aryzta AG
SIX:ARYN
81.3B CHF 39.7 870 273.6 462.1
US
Mondelez International Inc
NASDAQ:MDLZ
87.5B USD 2.4 19 12.7 15.2
FR
Danone SA
PAR:BN
47.9B EUR 1.7 23.7 11.3 15
ZA
Tiger Brands Ltd
JSE:TBS
46.9B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
34.6B USD 3.2 21 13.9 16.6
US
Kraft Heinz Co
NASDAQ:KHC
33.5B USD 1.3 12.6 8.3 9.8
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.5B CHF 5 40.9 23.3 31
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
235.1B CNY 8.5 35.5 29.1 29.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Shandong Minhe Animal Husbandry Co Ltd
SZSE:002234
Average EV/EBITDA: 20 769.9
Negative Multiple: -17.6
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14
4%
3.5
CH
Aryzta AG
SIX:ARYN
273.6
5%
54.7
US
Mondelez International Inc
NASDAQ:MDLZ
12.7
-1%
N/A
FR
Danone SA
PAR:BN
11.3
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Hershey Co
NYSE:HSY
13.9
-8%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.3
0%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.3
8%
2.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.1
17%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Shandong Minhe Animal Husbandry Co Ltd
SZSE:002234
Average EV/EBIT: 35 431.1
Negative Multiple: -17.6
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.3
2%
8.6
CH
Aryzta AG
SIX:ARYN
462.1
8%
57.8
US
Mondelez International Inc
NASDAQ:MDLZ
15.2
-2%
N/A
FR
Danone SA
PAR:BN
15
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Hershey Co
NYSE:HSY
16.6
-10%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.8
-1%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
31
9%
3.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.1
13%
2.2