Hangzhou Zhongya Machinery Co Ltd
SZSE:300512
Relative Value
The Relative Value of one Hangzhou Zhongya Machinery Co Ltd stock under the Base Case scenario is 7.04 CNY. Compared to the current market price of 8.52 CNY, Hangzhou Zhongya Machinery Co Ltd is Overvalued by 17%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.
Valuation Multiples
Multiples Across Competitors
Competitors Multiples
Hangzhou Zhongya Machinery Co Ltd Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
CN |
H
|
Hangzhou Zhongya Machinery Co Ltd
SZSE:300512
|
3.4B CNY | 3.6 | 37 | 36.1 | 36.1 | |
US |
![]() |
Illinois Tool Works Inc
NYSE:ITW
|
66.7B USD | 4.2 | 21.6 | 16.6 | 18.4 | |
SE |
A
|
Atlas Copco AB
STO:ATCO A
|
0 SEK | 0 | 0 | 0 | 0 | |
US |
![]() |
Parker-Hannifin Corp
NYSE:PH
|
41.1B USD | 2.3 | 27.4 | 13.9 | 17.3 | |
JP |
![]() |
SMC Corp
TSE:6273
|
4.9T JPY | 6 | 21.5 | 15.6 | 17.1 | |
US |
![]() |
Otis Worldwide Corp
NYSE:OTIS
|
32.9B USD | 2.4 | 25.8 | 16.9 | 18.5 | |
JP |
![]() |
Fanuc Corp
TSE:6954
|
4.5T JPY | 5.3 | 26.5 | 16.6 | 20.8 | |
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
26.6B USD | 2.3 | 29.9 | 17.2 | 21.2 | |
US |
![]() |
Fortive Corp
NYSE:FTV
|
23B USD | 3.9 | 30.1 | 16.6 | 24.1 | |
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
22.9B USD | 3.7 | 34.7 | 17.5 | 25.4 | |
CH |
![]() |
Schindler Holding AG
SIX:SCHP
|
20.4B CHF | 1.8 | 30.3 | 13.5 | 18.3 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
CN |
H
|
Hangzhou Zhongya Machinery Co Ltd
SZSE:300512
|
3.6
|
-31%
|
US |
![]() |
Illinois Tool Works Inc
NYSE:ITW
|
4.2
|
11%
|
SE |
A
|
Atlas Copco AB
STO:ATCO A
|
Not Available |
15%
|
US |
![]() |
Parker-Hannifin Corp
NYSE:PH
|
2.3
|
33%
|
JP |
![]() |
SMC Corp
TSE:6273
|
6
|
21%
|
US |
![]() |
Otis Worldwide Corp
NYSE:OTIS
|
2.4
|
14%
|
JP |
![]() |
Fanuc Corp
TSE:6954
|
5.3
|
7%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
2.3
|
11%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
3.9
|
17%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
3.7
|
24%
|
CH |
![]() |
Schindler Holding AG
SIX:SCHP
|
1.8
|
7%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
CN |
H
|
Hangzhou Zhongya Machinery Co Ltd
SZSE:300512
|
37
|
42%
|
US |
![]() |
Illinois Tool Works Inc
NYSE:ITW
|
21.6
|
14%
|
SE |
A
|
Atlas Copco AB
STO:ATCO A
|
Not Available |
17%
|
US |
![]() |
Parker-Hannifin Corp
NYSE:PH
|
27.4
|
139%
|
JP |
![]() |
SMC Corp
TSE:6273
|
21.5
|
6%
|
US |
![]() |
Otis Worldwide Corp
NYSE:OTIS
|
25.8
|
39%
|
JP |
![]() |
Fanuc Corp
TSE:6954
|
26.5
|
17%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
29.9
|
56%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
30.1
|
93%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
34.7
|
115%
|
CH |
![]() |
Schindler Holding AG
SIX:SCHP
|
30.3
|
13%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
CN |
H
|
Hangzhou Zhongya Machinery Co Ltd
SZSE:300512
|
36.1
|
53%
|
US |
![]() |
Illinois Tool Works Inc
NYSE:ITW
|
16.6
|
19%
|
SE |
A
|
Atlas Copco AB
STO:ATCO A
|
Not Available |
26%
|
US |
![]() |
Parker-Hannifin Corp
NYSE:PH
|
13.9
|
50%
|
JP |
![]() |
SMC Corp
TSE:6273
|
15.6
|
21%
|
US |
![]() |
Otis Worldwide Corp
NYSE:OTIS
|
16.9
|
25%
|
JP |
![]() |
Fanuc Corp
TSE:6954
|
16.6
|
21%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
17.2
|
39%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
16.6
|
26%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
17.5
|
51%
|
CH |
![]() |
Schindler Holding AG
SIX:SCHP
|
13.5
|
10%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
CN |
H
|
Hangzhou Zhongya Machinery Co Ltd
SZSE:300512
|
36.1
|
N/A |
US |
![]() |
Illinois Tool Works Inc
NYSE:ITW
|
18.4
|
19%
|
SE |
A
|
Atlas Copco AB
STO:ATCO A
|
Not Available |
27%
|
US |
![]() |
Parker-Hannifin Corp
NYSE:PH
|
17.3
|
55%
|
JP |
![]() |
SMC Corp
TSE:6273
|
17.1
|
-59%
|
US |
![]() |
Otis Worldwide Corp
NYSE:OTIS
|
18.5
|
27%
|
JP |
![]() |
Fanuc Corp
TSE:6954
|
20.8
|
57%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
21.2
|
46%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
24.1
|
72%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
25.4
|
94%
|
CH |
![]() |
Schindler Holding AG
SIX:SCHP
|
18.3
|
14%
|