Jiangsu Nhwa Pharmaceutical Co Ltd
SZSE:002262

Watchlist Manager
Jiangsu Nhwa Pharmaceutical Co Ltd Logo
Jiangsu Nhwa Pharmaceutical Co Ltd
SZSE:002262
Watchlist
Price: 24.33 CNY -1.86% Market Closed
Market Cap: 24.7B CNY

Relative Value

The Relative Value of one Jiangsu Nhwa Pharmaceutical Co Ltd stock under the Base Case scenario is 34.4 CNY. Compared to the current market price of 24.33 CNY, Jiangsu Nhwa Pharmaceutical Co Ltd is Undervalued by 29%.

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
34.4 CNY
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
31
Median 3Y
4.8
Median 5Y
4.3
Industry
2.7
Forward
3.8
vs History
50
vs Industry
25
Median 3Y
22.9
Median 5Y
20.6
Industry
21.4
Forward
18.5
vs History
23
vs Industry
21
Median 3Y
26.5
Median 5Y
24.5
Industry
16.8
vs History
12
vs Industry
15
Median 3Y
46.5
Median 5Y
38.1
Industry
23.1
vs History
60
vs Industry
23
Median 3Y
3.8
Median 5Y
3.4
Industry
2.3
vs History
55
vs Industry
34
Median 3Y
4.2
Median 5Y
3.7
Industry
2.9
Forward
3.3
vs History
53
vs Industry
41
Median 3Y
5.8
Median 5Y
5
Industry
5.5
vs History
50
vs Industry
25
Median 3Y
18.4
Median 5Y
16.3
Industry
13.3
Forward
13.1
vs History
50
vs Industry
29
Median 3Y
18.4
Median 5Y
16.3
Industry
16.5
Forward
14.4
vs History
23
vs Industry
25
Median 3Y
22.7
Median 5Y
20
Industry
16
vs History
19
vs Industry
17
Median 3Y
38.7
Median 5Y
34.1
Industry
18.9
vs History
68
vs Industry
16
Median 3Y
5.7
Median 5Y
5.1
Industry
2

Multiples Across Competitors

Competitors Multiples
Jiangsu Nhwa Pharmaceutical 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
Jiangsu Nhwa Pharmaceutical Co Ltd
SZSE:002262
24.5B CNY 4.1 19.9 15.9 15.9
US
Eli Lilly and Co
NYSE:LLY
982.2B USD 16.5 53.3 35.8 38.4
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
526.1B USD 5.7 20.9 17.1 22.2
CH
Roche Holding AG
SIX:ROG
277.8B CHF 4.5 29.5 12.5 14.6
UK
AstraZeneca PLC
LSE:AZN
217.9B GBP 5 31 108.8 159.2
CH
Novartis AG
SIX:NOVN
221.8B CHF 4.9 19.2 12.1 15.7
US
Merck & Co Inc
NYSE:MRK
270.7B USD 4.2 14.2 10.1 12
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.5 16.6 11.6 13.4
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
145.8B USD 2.3 14.8 7.5 10.3
P/E Multiple
Earnings Growth PEG
CN
Jiangsu Nhwa Pharmaceutical Co Ltd
SZSE:002262
Average P/E: 24.4
19.9
16%
1.2
US
Eli Lilly and Co
NYSE:LLY
53.3
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.5
29%
1
UK
AstraZeneca PLC
LSE:AZN
31
37%
0.8
CH
Novartis AG
SIX:NOVN
19.2
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.2
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
16.6
3%
5.5
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.8
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Jiangsu Nhwa Pharmaceutical Co Ltd
SZSE:002262
Average EV/EBITDA: 401.5
15.9
18%
0.9
US
Eli Lilly and Co
NYSE:LLY
35.8
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
17.1
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.5
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
108.8
10%
10.9
CH
Novartis AG
SIX:NOVN
12.1
6%
2
US
Merck & Co Inc
NYSE:MRK
10.1
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.6
1%
11.6
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Jiangsu Nhwa Pharmaceutical Co Ltd
SZSE:002262
Average EV/EBIT: 1 713.9
15.9
17%
0.9
US
Eli Lilly and Co
NYSE:LLY
38.4
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
22.2
15%
1.5
CH
Roche Holding AG
SIX:ROG
14.6
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.2
23%
6.9
CH
Novartis AG
SIX:NOVN
15.7
12%
1.3
US
Merck & Co Inc
NYSE:MRK
12
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
13.4
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.3
7%
1.5