H

Hwa Create Corp
SZSE:300045

Watchlist Manager
Hwa Create Corp
SZSE:300045
Watchlist
Price: 28.05 CNY 4.66% Market Closed
Market Cap: ¥18.6B

Relative Value

The Relative Value of one Hwa Create Corp stock under the Base Case scenario is 10.02 CNY. Compared to the current market price of 28.05 CNY, Hwa Create Corp is Overvalued by 64%.

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
10.02 CNY
Overvaluation 64%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Hwa Create Corp 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
Hwa Create Corp
SZSE:300045
18.6B CNY 28 -177.4 -157.9 -157.9
US
Raytheon Technologies Corp
NYSE:RTX
273.4B USD 3.1 40.7 22 32.4
US
RTX Corp
LSE:0R2N
272.6B USD 3.1 40.5 21.9 32.2
US
Boeing Co
NYSE:BA
182.1B USD 2 96.3 -57.2 -36.6
NL
Airbus SE
PAR:AIR
150.5B EUR 2.1 30 17.7 26.8
FR
Safran SA
PAR:SAF
128.3B EUR 4.4 29.9 21.6 28.1
US
Lockheed Martin Corp
NYSE:LMT
144.1B USD 1.9 28.7 17 20.7
UK
Rolls-Royce Holdings PLC
LSE:RR
105.7B GBP 5.5 18.5 25.1 31.9
US
Northrop Grumman Corp
NYSE:NOC
100.2B USD 2.4 24 19.3 26
US
General Dynamics Corp
NYSE:GD
95.7B USD 1.8 22.7 16 18.7
DE
Rheinmetall AG
XETRA:RHM
80.4B EUR 7.4 97.1 41.5 55
P/E Multiple
Earnings Growth PEG
CN
H
Hwa Create Corp
SZSE:300045
Average P/E: 42.8
Negative Multiple: -177.4
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
40.7
18%
2.3
US
RTX Corp
LSE:0R2N
40.5
18%
2.3
US
Boeing Co
NYSE:BA
96.3
55%
1.8
NL
Airbus SE
PAR:AIR
30
21%
1.4
FR
Safran SA
PAR:SAF
29.9
N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
28.7
16%
1.8
UK
Rolls-Royce Holdings PLC
LSE:RR
18.5
8%
2.3
US
Northrop Grumman Corp
NYSE:NOC
24
5%
4.8
US
General Dynamics Corp
NYSE:GD
22.7
11%
2.1
DE
Rheinmetall AG
XETRA:RHM
97.1
59%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
H
Hwa Create Corp
SZSE:300045
Average EV/EBITDA: 22.4
Negative Multiple: -157.9
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
22
10%
2.2
US
RTX Corp
LSE:0R2N
21.9
10%
2.2
US
Boeing Co
NYSE:BA
Negative Multiple: -57.2 N/A N/A
NL
Airbus SE
PAR:AIR
17.7
19%
0.9
FR
Safran SA
PAR:SAF
21.6
16%
1.3
US
Lockheed Martin Corp
NYSE:LMT
17
7%
2.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.1
17%
1.5
US
Northrop Grumman Corp
NYSE:NOC
19.3
7%
2.8
US
General Dynamics Corp
NYSE:GD
16
8%
2
DE
Rheinmetall AG
XETRA:RHM
41.5
41%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
H
Hwa Create Corp
SZSE:300045
Average EV/EBIT: 30.2
Negative Multiple: -157.9
N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
32.4
16%
2
US
RTX Corp
LSE:0R2N
32.2
16%
2
US
Boeing Co
NYSE:BA
Negative Multiple: -36.6 N/A N/A
NL
Airbus SE
PAR:AIR
26.8
26%
1
FR
Safran SA
PAR:SAF
28.1
20%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.7
9%
2.3
UK
Rolls-Royce Holdings PLC
LSE:RR
31.9
21%
1.5
US
Northrop Grumman Corp
NYSE:NOC
26
9%
2.9
US
General Dynamics Corp
NYSE:GD
18.7
9%
2.1
DE
Rheinmetall AG
XETRA:RHM
55
45%
1.2