Kuang-Chi Technologies Co Ltd
SZSE:002625

Watchlist Manager
Kuang-Chi Technologies Co Ltd Logo
Kuang-Chi Technologies Co Ltd
SZSE:002625
Watchlist
Price: 43.32 CNY 1.33% Market Closed
Market Cap: 93.3B CNY

Relative Value

The Relative Value of one Kuang-Chi Technologies Co Ltd stock under the Base Case scenario is 12.78 CNY. Compared to the current market price of 43.32 CNY, Kuang-Chi Technologies Co Ltd is Overvalued by 71%.

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
12.78 CNY
Overvaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
3
Median 3Y
29.6
Median 5Y
36
Industry
3.8
Forward
20.4
vs History
33
vs Industry
6
Median 3Y
82.1
Median 5Y
117.3
Industry
33.2
Forward
80.8
vs History
30
vs Industry
2
Median 3Y
-186.8
Median 5Y
158.1
Industry
21.2
vs History
vs Industry
Median 3Y
-100.4
Median 5Y
-80.5
Industry
28.1
vs History
1
vs Industry
12
Median 3Y
4.5
Median 5Y
4.7
Industry
3.5
vs History
23
vs Industry
3
Median 3Y
25.4
Median 5Y
31.5
Industry
3.7
Forward
19.5
vs History
30
vs Industry
3
Median 3Y
60.1
Median 5Y
70.4
Industry
12.4
vs History
46
vs Industry
3
Median 3Y
88.8
Median 5Y
134.4
Industry
20.5
Forward
77.1
vs History
46
vs Industry
4
Median 3Y
88.8
Median 5Y
134.4
Industry
27
Forward
91.4
vs History
30
vs Industry
1
Median 3Y
-156.1
Median 5Y
109.3
Industry
22.6
vs History
vs Industry
Median 3Y
-86
Median 5Y
-115.8
Industry
30.7
vs History
17
vs Industry
3
Median 3Y
9.3
Median 5Y
10.2
Industry
2.5

Multiples Across Competitors

Competitors Multiples
Kuang-Chi Technologies Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Kuang-Chi Technologies Co Ltd
SZSE:002625
93.2B CNY 57.9 139.8 143.1 143.1
US
Raytheon Technologies Corp
NYSE:RTX
170.8B USD 2.1 37.1 19.3 32.9
US
RTX Corp
LSE:0R2N
171B USD 2.1 37.2 19.3 32.9
US
Boeing Co
NYSE:BA
138.9B USD 2 -11.9 -19.3 -15.8
NL
Airbus SE
PAR:AIR
121.4B EUR 1.8 28.7 15.2 24
FR
Safran SA
PAR:SAF
101.6B EUR 3.7 -152.3 18.4 24.8
US
Lockheed Martin Corp
NYSE:LMT
109.5B USD 1.5 19.9 14.1 17.2
UK
Rolls-Royce Holdings PLC
LSE:RR
65.4B GBP 3.5 25.9 19.8 27.3
DE
Rheinmetall AG
XETRA:RHM
71.1B EUR 7.3 98.9 39.7 51.1
US
TransDigm Group Inc
NYSE:TDG
77.9B USD 9.6 47.4 24 26.1
US
General Dynamics Corp
NYSE:GD
72.2B USD 1.5 18.2 13.2 15.6
P/E Multiple
Earnings Growth PEG
CN
Kuang-Chi Technologies Co Ltd
SZSE:002625
Average P/E: 50.3
139.8
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
37.1
28%
1.3
US
RTX Corp
LSE:0R2N
37.2
28%
1.3
US
Boeing Co
NYSE:BA
Negative Multiple: -11.9 N/A N/A
NL
Airbus SE
PAR:AIR
28.7
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -152.3 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
19.9
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
25.9
3%
8.6
DE
Rheinmetall AG
XETRA:RHM
98.9
56%
1.8
US
TransDigm Group Inc
NYSE:TDG
47.4
24%
2
US
General Dynamics Corp
NYSE:GD
18.2
10%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Kuang-Chi Technologies Co Ltd
SZSE:002625
Average EV/EBITDA: 32.6
143.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
19.3
17%
1.1
US
RTX Corp
LSE:0R2N
19.3
17%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -19.3 N/A N/A
NL
Airbus SE
PAR:AIR
15.2
20%
0.8
FR
Safran SA
PAR:SAF
18.4
13%
1.4
US
Lockheed Martin Corp
NYSE:LMT
14.1
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
19.8
12%
1.6
DE
Rheinmetall AG
XETRA:RHM
39.7
36%
1.1
US
TransDigm Group Inc
NYSE:TDG
24
13%
1.8
US
General Dynamics Corp
NYSE:GD
13.2
8%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Kuang-Chi Technologies Co Ltd
SZSE:002625
Average EV/EBIT: 39.5
143.1
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
32.9
29%
1.1
US
RTX Corp
LSE:0R2N
32.9
29%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -15.8 N/A N/A
NL
Airbus SE
PAR:AIR
24
27%
0.9
FR
Safran SA
PAR:SAF
24.8
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
17.2
12%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
27.3
17%
1.6
DE
Rheinmetall AG
XETRA:RHM
51.1
42%
1.2
US
TransDigm Group Inc
NYSE:TDG
26.1
12%
2.2
US
General Dynamics Corp
NYSE:GD
15.6
9%
1.7