ZheJiang Haers Vacuum Containers Co Ltd
SZSE:002615
Relative Value
The Relative Value of one ZheJiang Haers Vacuum Containers Co Ltd stock under the Base Case scenario is 6.65 CNY. Compared to the current market price of 7.42 CNY, ZheJiang Haers Vacuum Containers Co Ltd is Overvalued by 10%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.
Valuation Multiples
Multiples Across Competitors
Competitors Multiples
ZheJiang Haers Vacuum Containers Co Ltd Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
CN |
Z
|
ZheJiang Haers Vacuum Containers Co Ltd
SZSE:002615
|
3.1B CNY | 1.2 | 13.8 | 11 | 11 | |
US |
![]() |
Newell Brands Inc
NASDAQ:NWL
|
5B USD | 0.3 | 7.5 | 5.1 | 6 | |
FI |
![]() |
Fiskars Oyj Abp
OTC:FKRAF
|
1.4B USD | 1 | 13.2 | 7.2 | 10.4 | |
CN |
G
|
Guangdong Hotata Technology Group Co Ltd
SSE:603848
|
5.8B CNY | 3.9 | 22.7 | 19 | 19 | |
CN |
J
|
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
|
5.6B CNY | 3.5 | 28.6 | 29.1 | 29.1 | |
CN |
N
|
Ningbo Homelink Eco-iTech Co Ltd
SZSE:301193
|
3.9B CNY | 2.1 | 23.6 | 26.5 | 26.5 | |
CN |
H
|
Hunan Hualian China Industry Co Ltd
SZSE:001216
|
3.2B CNY | 2.2 | 16.2 | 11.5 | 11.5 | |
IN |
L
|
La Opala R G Ltd
NSE:LAOPALA
|
38.1B INR | 9.2 | 34.5 | 21.1 | 23.7 | |
CN |
A
|
Aishida Co Ltd
SZSE:002403
|
3.1B CNY | 1 | -30.8 | -50.5 | -50.5 | |
CN |
Z
|
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
|
3.1B CNY | 3 | 16.2 | 12.9 | 12.9 | |
IN |
B
|
Borosil Ltd
NSE:BOROLTD
|
35.7B INR | 3.7 | 34.4 | 24.6 | 31.9 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
CN |
Z
|
ZheJiang Haers Vacuum Containers Co Ltd
SZSE:002615
|
1.2
|
-19%
|
US |
![]() |
Newell Brands Inc
NASDAQ:NWL
|
0.3
|
-45%
|
FI |
![]() |
Fiskars Oyj Abp
OTC:FKRAF
|
1
|
7%
|
CN |
G
|
Guangdong Hotata Technology Group Co Ltd
SSE:603848
|
3.9
|
38%
|
CN |
J
|
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
|
3.5
|
-4%
|
CN |
N
|
Ningbo Homelink Eco-iTech Co Ltd
SZSE:301193
|
2.1
|
175%
|
CN |
H
|
Hunan Hualian China Industry Co Ltd
SZSE:001216
|
2.2
|
N/A |
IN |
L
|
La Opala R G Ltd
NSE:LAOPALA
|
9.2
|
92%
|
CN |
A
|
Aishida Co Ltd
SZSE:002403
|
1
|
-15%
|
CN |
Z
|
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
|
3
|
207%
|
IN |
B
|
Borosil Ltd
NSE:BOROLTD
|
3.7
|
N/A |
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
CN |
Z
|
ZheJiang Haers Vacuum Containers Co Ltd
SZSE:002615
|
13.8
|
-8%
|
US |
![]() |
Newell Brands Inc
NASDAQ:NWL
|
7.5
|
4%
|
FI |
![]() |
Fiskars Oyj Abp
OTC:FKRAF
|
13.2
|
29%
|
CN |
G
|
Guangdong Hotata Technology Group Co Ltd
SSE:603848
|
22.7
|
38%
|
CN |
J
|
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
|
28.6
|
61%
|
CN |
N
|
Ningbo Homelink Eco-iTech Co Ltd
SZSE:301193
|
23.6
|
353%
|
CN |
H
|
Hunan Hualian China Industry Co Ltd
SZSE:001216
|
16.2
|
N/A |
IN |
L
|
La Opala R G Ltd
NSE:LAOPALA
|
34.5
|
104%
|
CN |
A
|
Aishida Co Ltd
SZSE:002403
|
Negative Multiple: -30.8 | N/A |
CN |
Z
|
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
|
16.2
|
307%
|
IN |
B
|
Borosil Ltd
NSE:BOROLTD
|
34.4
|
N/A |
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
CN |
Z
|
ZheJiang Haers Vacuum Containers Co Ltd
SZSE:002615
|
11
|
32%
|
US |
![]() |
Newell Brands Inc
NASDAQ:NWL
|
5.1
|
-27%
|
FI |
![]() |
Fiskars Oyj Abp
OTC:FKRAF
|
7.2
|
23%
|
CN |
G
|
Guangdong Hotata Technology Group Co Ltd
SSE:603848
|
19
|
71%
|
CN |
J
|
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
|
29.1
|
77%
|
CN |
N
|
Ningbo Homelink Eco-iTech Co Ltd
SZSE:301193
|
26.5
|
550%
|
CN |
H
|
Hunan Hualian China Industry Co Ltd
SZSE:001216
|
11.5
|
N/A |
IN |
L
|
La Opala R G Ltd
NSE:LAOPALA
|
21.1
|
100%
|
CN |
A
|
Aishida Co Ltd
SZSE:002403
|
Negative Multiple: -50.5 | N/A |
CN |
Z
|
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
|
12.9
|
353%
|
IN |
B
|
Borosil Ltd
NSE:BOROLTD
|
24.6
|
N/A |
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
CN |
Z
|
ZheJiang Haers Vacuum Containers Co Ltd
SZSE:002615
|
11
|
17%
|
US |
![]() |
Newell Brands Inc
NASDAQ:NWL
|
6
|
-30%
|
FI |
![]() |
Fiskars Oyj Abp
OTC:FKRAF
|
10.4
|
31%
|
CN |
G
|
Guangdong Hotata Technology Group Co Ltd
SSE:603848
|
19
|
81%
|
CN |
J
|
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
|
29.1
|
-12%
|
CN |
N
|
Ningbo Homelink Eco-iTech Co Ltd
SZSE:301193
|
26.5
|
410%
|
CN |
H
|
Hunan Hualian China Industry Co Ltd
SZSE:001216
|
11.5
|
N/A |
IN |
L
|
La Opala R G Ltd
NSE:LAOPALA
|
23.7
|
98%
|
CN |
A
|
Aishida Co Ltd
SZSE:002403
|
Negative Multiple: -50.5 | N/A |
CN |
Z
|
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
|
12.9
|
N/A |
IN |
B
|
Borosil Ltd
NSE:BOROLTD
|
31.9
|
N/A |