Nanjing Sciyon Wisdom Technology Group Co Ltd
SZSE:002380

Watchlist Manager
Nanjing Sciyon Wisdom Technology Group Co Ltd Logo
Nanjing Sciyon Wisdom Technology Group Co Ltd
SZSE:002380
Watchlist
Price: 27.79 CNY 2.17%
Market Cap: 6.7B CNY

Relative Value

The Relative Value of one Nanjing Sciyon Wisdom Technology Group Co Ltd stock under the Base Case scenario is 44.54 CNY. Compared to the current market price of 27.79 CNY, Nanjing Sciyon Wisdom Technology Group Co Ltd is Undervalued by 38%.

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
44.54 CNY
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
31
Median 3Y
3.4
Median 5Y
3.3
Industry
2.4
Forward
3
vs History
58
vs Industry
23
Median 3Y
19.9
Median 5Y
22.7
Industry
22.3
Forward
20.7
vs History
76
vs Industry
15
Median 3Y
28.5
Median 5Y
22.5
Industry
16.1
vs History
46
vs Industry
16
Median 3Y
25.1
Median 5Y
12
Industry
20.7
vs History
7
vs Industry
41
Median 3Y
2.5
Median 5Y
2
Industry
2.9
vs History
22
vs Industry
34
Median 3Y
2.9
Median 5Y
2.7
Industry
2.4
Forward
2.7
vs History
50
vs Industry
27
Median 3Y
7.4
Median 5Y
7.4
Industry
4.9
vs History
55
vs Industry
18
Median 3Y
18.5
Median 5Y
19.6
Industry
12.2
Forward
14.6
vs History
55
vs Industry
20
Median 3Y
18.5
Median 5Y
19.6
Industry
15.9
Forward
17.9
vs History
76
vs Industry
17
Median 3Y
23.7
Median 5Y
19.4
Industry
14.7
vs History
55
vs Industry
13
Median 3Y
27.8
Median 5Y
18
Industry
17.3
vs History
4
vs Industry
41
Median 3Y
1.8
Median 5Y
1.6
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Nanjing Sciyon Wisdom Technology Group 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
Nanjing Sciyon Wisdom Technology Group Co Ltd
SZSE:002380
6.7B CNY 3.6 21.5 19.3 19.3
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 12 33.7 20 25.9
US
Oracle Corp
NYSE:ORCL
559.2B USD 9.2 36.3 24.3 33.2
US
ServiceNow Inc
NYSE:NOW
154.9B USD 12.2 89.5 62 86
US
Palo Alto Networks Inc
NASDAQ:PANW
126.3B USD 13.2 113 75.6 96.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
116.9B USD 25.6 -372.1 -2 032.6 -356.1
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.6 22 37.1
US
Fortinet Inc
NASDAQ:FTNT
58.6B USD 8.9 31.3 25.8 27.7
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
36B USD 12.7 -875.9 12 969 -255.9
IL
Cyberark Software Ltd
NASDAQ:CYBR
22B USD 16.9 -96.8 -2 002.7 -157.4
P/E Multiple
Earnings Growth PEG
CN
Nanjing Sciyon Wisdom Technology Group Co Ltd
SZSE:002380
Average P/E: 139.6
21.5
28%
0.8
US
Microsoft Corp
NASDAQ:MSFT
33.7
18%
1.9
US
Oracle Corp
NYSE:ORCL
36.3
36%
1
US
ServiceNow Inc
NYSE:NOW
89.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
113
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -372.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.6
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.3
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -875.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -96.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Nanjing Sciyon Wisdom Technology Group Co Ltd
SZSE:002380
Average EV/EBITDA: 1 498.6
19.3
33%
0.6
US
Microsoft Corp
NASDAQ:MSFT
20
20%
1
US
Oracle Corp
NYSE:ORCL
24.3
43%
0.6
US
ServiceNow Inc
NYSE:NOW
62
53%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
75.6
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 032.6
184%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.8
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 969
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 002.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Nanjing Sciyon Wisdom Technology Group Co Ltd
SZSE:002380
Average EV/EBIT: 87.8
19.3
26%
0.7
US
Microsoft Corp
NASDAQ:MSFT
25.9
17%
1.5
US
Oracle Corp
NYSE:ORCL
33.2
38%
0.9
US
ServiceNow Inc
NYSE:NOW
86
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
96.5
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -356.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.1
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.7
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -255.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -157.4 N/A N/A