By-health Co Ltd
SZSE:300146

Watchlist Manager
By-health Co Ltd Logo
By-health Co Ltd
SZSE:300146
Watchlist
Price: 11.33 CNY 1.25%
Market Cap: 19.3B CNY

Relative Value

The Relative Value of one By-health Co Ltd stock under the Base Case scenario is 15.01 CNY. Compared to the current market price of 11.33 CNY, By-health Co Ltd is Undervalued by 25%.

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
15.01 CNY
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
17
Median 3Y
3.4
Median 5Y
2.9
Industry
1
Forward
2.7
vs History
1
vs Industry
18
Median 3Y
21.5
Median 5Y
17.7
Industry
16.8
Forward
19
vs History
17
vs Industry
21
Median 3Y
19.1
Median 5Y
16.6
Industry
11.7
vs History
53
vs Industry
29
Median 3Y
26.6
Median 5Y
16.7
Industry
17
vs History
71
vs Industry
35
Median 3Y
2.6
Median 5Y
2.4
Industry
1.5
vs History
46
vs Industry
21
Median 3Y
3
Median 5Y
2.3
Industry
1.1
Forward
2
vs History
42
vs Industry
44
Median 3Y
4.4
Median 5Y
3.5
Industry
3.8
vs History
3
vs Industry
12
Median 3Y
17.3
Median 5Y
14.5
Industry
9.7
Forward
9.5
vs History
3
vs Industry
15
Median 3Y
17.3
Median 5Y
14.5
Industry
12.7
Forward
12.7
vs History
33
vs Industry
24
Median 3Y
16.5
Median 5Y
14.1
Industry
12.2
vs History
38
vs Industry
20
Median 3Y
25.6
Median 5Y
20.2
Industry
15.3
vs History
71
vs Industry
29
Median 3Y
2.7
Median 5Y
2.5
Industry
1.2

Multiples Across Competitors

Competitors Multiples
By-health Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
By-health Co Ltd
SZSE:300146
19.3B CNY 3.2 50.6 32.9 32.9
FR
L'Oreal SA
PAR:OR
205.8B EUR 4.7 32.1 19.8 24
UK
Unilever PLC
LSE:ULVR
113.2B GBP 2.2 23.4 146.5 169.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 52.1 36.5 40.2
UK
HALEON PLC
LSE:HLN
35.9B GBP 3.2 24.9 14.7 16.6
DE
Beiersdorf AG
XETRA:BEI
26.6B EUR 2.7 29.2 12.3 15.1
US
Estee Lauder Companies Inc
NYSE:EL
23.6B USD 1.6 -27 13 21.1
JP
Kao Corp
TSE:4452
3T JPY 1.8 27.6 11.9 19.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 9.2 -286 42.2 45.3
CN
Giant Biogene Holding Co Ltd
HKEX:2367
86.2B HKD 14.4 38.6 30.1 30.5
IN
Dabur India Ltd
NSE:DABUR
839.6B INR 6.7 46.7 34.9 42.7
P/E Multiple
Earnings Growth PEG
CN
By-health Co Ltd
SZSE:300146
Average P/E: 36.1
50.6
26%
1.9
FR
L'Oreal SA
PAR:OR
32.1
9%
3.6
UK
Unilever PLC
LSE:ULVR
23.4
14%
1.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
52.1
9%
5.8
UK
HALEON PLC
LSE:HLN
24.9
13%
1.9
DE
Beiersdorf AG
XETRA:BEI
29.2
12%
2.4
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -27
43%
N/A
JP
Kao Corp
TSE:4452
27.6
10%
2.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -286 N/A N/A
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
38.6
25%
1.5
IN
Dabur India Ltd
NSE:DABUR
46.7
9%
5.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
By-health Co Ltd
SZSE:300146
Average EV/EBITDA: 35.9
32.9
37%
0.9
FR
L'Oreal SA
PAR:OR
19.8
7%
2.8
UK
Unilever PLC
LSE:ULVR
146.5
5%
29.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
10%
3.7
UK
HALEON PLC
LSE:HLN
14.7
5%
2.9
DE
Beiersdorf AG
XETRA:BEI
12.3
3%
4.1
US
Estee Lauder Companies Inc
NYSE:EL
13
4%
3.3
JP
Kao Corp
TSE:4452
11.9
7%
1.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.2
9%
4.7
CN
G
Giant Biogene Holding Co Ltd
HKEX:2367
30.1
22%
1.4
IN
Dabur India Ltd
NSE:DABUR
34.9
8%
4.4