Yantai China Pet Foods Co Ltd
SZSE:002891

Watchlist Manager
Yantai China Pet Foods Co Ltd Logo
Yantai China Pet Foods Co Ltd
SZSE:002891
Watchlist
Price: 54.72 CNY 2.8% Market Closed
Market Cap: 16.7B CNY

Relative Value

The Relative Value of one Yantai China Pet Foods Co Ltd stock under the Base Case scenario is 68.61 CNY. Compared to the current market price of 54.72 CNY, Yantai China Pet Foods Co Ltd is Undervalued by 20%.

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
68.61 CNY
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
16
Median 3Y
2.1
Median 5Y
2.4
Industry
1
Forward
3.1
vs History
71
vs Industry
14
Median 3Y
38.6
Median 5Y
50.8
Industry
16.1
Forward
36.3
vs History
55
vs Industry
9
Median 3Y
25.6
Median 5Y
33
Industry
10
vs History
38
vs Industry
22
Median 3Y
-11.8
Median 5Y
-14.2
Industry
17.1
vs History
22
vs Industry
7
Median 3Y
3.4
Median 5Y
4
Industry
1.5
vs History
33
vs Industry
16
Median 3Y
2.3
Median 5Y
2.5
Industry
1.1
Forward
3.1
vs History
55
vs Industry
18
Median 3Y
10.1
Median 5Y
11.4
Industry
4.8
vs History
66
vs Industry
13
Median 3Y
31.4
Median 5Y
36
Industry
10
Forward
21.9
vs History
66
vs Industry
14
Median 3Y
31.4
Median 5Y
36
Industry
13.2
Forward
28.5
vs History
55
vs Industry
9
Median 3Y
26.1
Median 5Y
33.6
Industry
11.4
vs History
26
vs Industry
2
Median 3Y
39.6
Median 5Y
-40.2
Industry
16.1
vs History
23
vs Industry
10
Median 3Y
2.6
Median 5Y
3.3
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Yantai China Pet Foods 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
Yantai China Pet Foods Co Ltd
SZSE:002891
16.7B CNY 3.2 37.4 32.3 32.3
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
199.3B CHF 2.2 19.3 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
71.2B USD 1.9 20.2 15.7 20.5
FR
Danone SA
PAR:BN
50B EUR 1.8 27.2 11.7 15.8
ZA
Tiger Brands Ltd
JSE:TBS
58.1B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
38.4B USD 3.3 28.2 17 21.2
CN
Muyuan Foods Co Ltd
SZSE:002714
268.7B CNY 1.8 12.1 12.4 12.4
ZA
Avi Ltd
JSE:AVI
34.1B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27B CHF 4.8 42 24.4 33.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.1B CNY 7.9 32.3 29.4 29.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Yantai China Pet Foods Co Ltd
SZSE:002891
Average EV/EBITDA: 20 744.3
32.3
37%
0.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.7
-2%
N/A
FR
Danone SA
PAR:BN
11.7
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
17
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.4
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.4
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.4
16%
1.8