Zhongji Innolight Co Ltd
SZSE:300308

Watchlist Manager
Zhongji Innolight Co Ltd Logo
Zhongji Innolight Co Ltd
SZSE:300308
Watchlist
Price: 623.51 CNY 2.21% Market Closed
Market Cap: 692.8B CNY

Relative Value

The Relative Value of one Zhongji Innolight Co Ltd stock under the Base Case scenario is 790.57 CNY. Compared to the current market price of 623.51 CNY, Zhongji Innolight Co Ltd is Undervalued by 21%.

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
790.57 CNY
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
20
Median 3Y
8.3
Median 5Y
4.2
Industry
2.3
Forward
18.3
vs History
1
vs Industry
27
Median 3Y
40.9
Median 5Y
26.8
Industry
26.9
Forward
64
vs History
9
vs Industry
8
Median 3Y
45.2
Median 5Y
43.2
Industry
16.8
vs History
12
vs Industry
100
Median 3Y
57
Median 5Y
33.5
Industry
20.4
vs History
0
vs Industry
12
Median 3Y
7.2
Median 5Y
5
Industry
2.6
vs History
0
vs Industry
19
Median 3Y
8.1
Median 5Y
4.1
Industry
2.5
Forward
18.2
vs History
0
vs Industry
21
Median 3Y
23.4
Median 5Y
15.1
Industry
7.9
vs History
3
vs Industry
24
Median 3Y
36.4
Median 5Y
28.2
Industry
17.8
Forward
50.3
vs History
3
vs Industry
27
Median 3Y
36.4
Median 5Y
28.2
Industry
23.7
Forward
53.9
vs History
11
vs Industry
8
Median 3Y
42.9
Median 5Y
41.7
Industry
16.3
vs History
11
vs Industry
2
Median 3Y
48.7
Median 5Y
12.1
Industry
17.2
vs History
0
vs Industry
12
Median 3Y
7.8
Median 5Y
5.2
Industry
2

Multiples Across Competitors

Competitors Multiples
Zhongji Innolight 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
Zhongji Innolight Co Ltd
SZSE:300308
692.8B CNY 22 81 68.7 68.7
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
298B USD 5.2 28.8 19.4 23.4
US
Arista Networks Inc
NYSE:ANET
171.9B USD 20.4 51.4 43.9 44.7
US
Motorola Solutions Inc
NYSE:MSI
64.5B USD 5.7 30.5 22.8 25.8
FI
Nokia Oyj
OMXH:NOKIA
30.2B EUR 1.5 32.6 14.7 28.1
US
Ubiquiti Inc
NYSE:UI
34.6B USD 12.4 43.1 36.2 37
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
298.8B SEK 1.2 12.1 6.9 9.1
US
Ciena Corp
NYSE:CIEN
34.7B USD 6.8 264 77.4 112.3
US
Lumentum Holdings Inc
NASDAQ:LITE
27.4B USD 13.7 225 197.6 -271.9
CN
ZTE Corp
SZSE:000063
183B CNY 1.4 31.3 34.4 34.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Zhongji Innolight Co Ltd
SZSE:300308
Average EV/EBITDA: 33 140.1
68.7
85%
0.8
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19.4
19%
1
US
Arista Networks Inc
NYSE:ANET
43.9
28%
1.6
US
Motorola Solutions Inc
NYSE:MSI
22.8
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.7
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36.2
7%
5.2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
5%
1.4
US
Ciena Corp
NYSE:CIEN
77.4
56%
1.4
US
Lumentum Holdings Inc
NASDAQ:LITE
197.6
162%
1.2
CN
ZTE Corp
SZSE:000063
34.4
18%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Zhongji Innolight Co Ltd
SZSE:300308
Average EV/EBIT: 42.6
68.7
88%
0.8
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.4
23%
1
US
Arista Networks Inc
NYSE:ANET
44.7
28%
1.6
US
Motorola Solutions Inc
NYSE:MSI
25.8
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
28.1
N/A N/A
US
Ubiquiti Inc
NYSE:UI
37
7%
5.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.1
9%
1
US
Ciena Corp
NYSE:CIEN
112.3
69%
1.6
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -271.9 N/A N/A
CN
ZTE Corp
SZSE:000063
34.4
1%
34.4