Xiamen Wanli Stone Stock Co Ltd Relative Valuation - Xiamen Wanli Stone Stock Co Ltd

Watchlist Manager

Watchlist

Price: 47.1 CNY -0.95% Market Closed

Market Cap: ¥10.7B

Relative Value

The Relative Value of one Xiamen Wanli Stone Stock Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 47.1 CNY, Xiamen Wanli Stone Stock Co Ltd is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

Xiamen Wanli Stone Stock Co Ltd Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN	X	Xiamen Wanli Stone Stock Co Ltd SZSE:002785	10.7B CNY	8.2	-194.5	-155.4	-155.4
IE	C	CRH PLC NYSE:CRH	80.8B USD	2.2	21.6	12.6	17.7
CH		Holcim AG SIX:HOLN	39.9B CHF	1.8	2.6	8.3	12
DE		HeidelbergCement AG XETRA:HEI	35.9B EUR	1.3	4.7	4.1	4.8
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	3.8T INR	4.4	52.9	25.3	35.1
US		Martin Marietta Materials Inc NYSE:MLM	41.3B USD	6.7	36.3	22.3	32.1
US		Vulcan Materials Co NYSE:VMC	40.3B USD	5.1	37.4	19.2	28.4
US	A	Amrize AG SIX:AMRZ	27.4B CHF	4	40	24.3	28.3
DE	H	Heidelberg Materials AG XMUN:HEI	23.5B EUR	0.9	3.1	2.9	3.4
IN		Grasim Industries Ltd NSE:GRASIM	2T INR	1.1	46.2	9.2	11.7
CN		Anhui Conch Cement Co Ltd SSE:600585	130.4B CNY	1.6	14.9	9.5	9.5

				Revenue Growth	P/S to Growth
CN	X	Xiamen Wanli Stone Stock Co Ltd SZSE:002785	Average P/S: 3.4 8.2	N/A	N/A
IE	C	CRH PLC NYSE:CRH	2.2	7%	0.3
CH		Holcim AG SIX:HOLN	1.8	-12%	N/A
DE		HeidelbergCement AG XETRA:HEI	1.3	4%	0.3
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	4.4	14%	0.3
US		Martin Marietta Materials Inc NYSE:MLM	6.7	9%	0.7
US		Vulcan Materials Co NYSE:VMC	5.1	9%	0.6
US	A	Amrize AG SIX:AMRZ	4	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	0.9	4%	0.2
IN		Grasim Industries Ltd NSE:GRASIM	1.1	-30%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	1.6	0%	N/A

				Earnings Growth	PEG
CN	X	Xiamen Wanli Stone Stock Co Ltd SZSE:002785	Average P/E: 26 Negative Multiple: -194.5	N/A	N/A
IE	C	CRH PLC NYSE:CRH	21.6	9%	2.4
CH		Holcim AG SIX:HOLN	2.6	-7%	N/A
DE		HeidelbergCement AG XETRA:HEI	4.7	16%	0.3
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	52.9	31%	1.7
US		Martin Marietta Materials Inc NYSE:MLM	36.3	N/A	N/A
US		Vulcan Materials Co NYSE:VMC	37.4	15%	2.5
US	A	Amrize AG SIX:AMRZ	40	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	3.1	16%	0.2
IN		Grasim Industries Ltd NSE:GRASIM	46.2	-24%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	14.9	15%	1

				EBITDA Growth	EV/EBITDA to Growth
CN	X	Xiamen Wanli Stone Stock Co Ltd SZSE:002785	Average EV/EBITDA: 13.8 Negative Multiple: -155.4	N/A	N/A
IE	C	CRH PLC NYSE:CRH	12.6	10%	1.3
CH		Holcim AG SIX:HOLN	8.3	-10%	N/A
DE		HeidelbergCement AG XETRA:HEI	4.1	7%	0.6
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	25.3	25%	1
US		Martin Marietta Materials Inc NYSE:MLM	22.3	13%	1.7
US		Vulcan Materials Co NYSE:VMC	19.2	11%	1.7
US	A	Amrize AG SIX:AMRZ	24.3	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	2.9	7%	0.4
IN		Grasim Industries Ltd NSE:GRASIM	9.2	-51%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	9.5	39%	0.2

				EBIT Growth	EV/EBIT to Growth
CN	X	Xiamen Wanli Stone Stock Co Ltd SZSE:002785	Average EV/EBIT: 18.3 Negative Multiple: -155.4	N/A	N/A
IE	C	CRH PLC NYSE:CRH	17.7	12%	1.5
CH		Holcim AG SIX:HOLN	12	-7%	N/A
DE		HeidelbergCement AG XETRA:HEI	4.8	12%	0.4
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	35.1	31%	1.1
US		Martin Marietta Materials Inc NYSE:MLM	32.1	15%	2.1
US		Vulcan Materials Co NYSE:VMC	28.4	14%	2
US	A	Amrize AG SIX:AMRZ	28.3	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	3.4	12%	0.3
IN		Grasim Industries Ltd NSE:GRASIM	11.7	-63%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	9.5	17%	0.6

Xiamen Wanli Stone Stock Co Ltd
SZSE:002785

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Xiamen Wanli Stone Stock Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Xiamen Wanli Stone Stock Co Ltd SZSE:002785

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Xiamen Wanli Stone Stock Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Xiamen Wanli Stone Stock Co Ltd
SZSE:002785

Competitors Multiples
Xiamen Wanli Stone Stock Co Ltd Competitors