Shandong Sito Bio-technology Co Ltd banner

Shandong Sito Bio-technology Co Ltd
SZSE:300583

Watchlist Manager
Shandong Sito Bio-technology Co Ltd Logo
Shandong Sito Bio-technology Co Ltd
SZSE:300583
Watchlist
Price: 14.85 CNY -0.54% Market Closed
Market Cap: ¥2.8B

Relative Value

The Relative Value of one Shandong Sito Bio-technology Co Ltd stock under the Base Case scenario is 11.92 CNY. Compared to the current market price of 14.85 CNY, Shandong Sito Bio-technology Co Ltd is Overvalued 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
11.92 CNY
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Shandong Sito Bio-technology 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
Shandong Sito Bio-technology Co Ltd
SZSE:300583
2.8B CNY 3 -16.3 -18.9 -18.9
US
Eli Lilly and Co
NYSE:LLY
983.7B USD 15.1 47.7 32.1 34.2
US
Johnson & Johnson
NYSE:JNJ
585.8B USD 6.2 21.9 15.2 18.6
CH
Roche Holding AG
SIX:ROG
286.9B CHF 4.7 30.6 12.9 15
UK
AstraZeneca PLC
LSE:AZN
233.3B GBP 5.4 31.2 17.2 24.2
CH
Novartis AG
SIX:NOVN
241.3B CHF 5.5 22.2 13.7 17.6
US
Merck & Co Inc
NYSE:MRK
302B USD 4.6 16.5 10.3 12.1
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 333.1 835.4
DK
Novo Nordisk A/S
CSE:NOVO B
1.4T DKK 4.4 13.3 9.7 11.4
US
Pfizer Inc
NYSE:PFE
156.8B USD 2.5 20.2 7.5 10
US
Bristol-Myers Squibb Co
NYSE:BMY
123.7B USD 2.6 17.5 6.8 8.8
P/E Multiple
Earnings Growth PEG
CN
Shandong Sito Bio-technology Co Ltd
SZSE:300583
Average P/E: 24.6
Negative Multiple: -16.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
47.7
28%
1.7
US
Johnson & Johnson
NYSE:JNJ
21.9
7%
3.1
CH
Roche Holding AG
SIX:ROG
30.6
29%
1.1
UK
AstraZeneca PLC
LSE:AZN
31.2
26%
1.2
CH
Novartis AG
SIX:NOVN
22.2
15%
1.5
US
Merck & Co Inc
NYSE:MRK
16.5
14%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
13.3
7%
1.9
US
Pfizer Inc
NYSE:PFE
20.2
26%
0.8
US
Bristol-Myers Squibb Co
NYSE:BMY
17.5
17%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Shandong Sito Bio-technology Co Ltd
SZSE:300583
Average EV/EBITDA: 45.9
Negative Multiple: -18.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
32.1
18%
1.8
US
Johnson & Johnson
NYSE:JNJ
15.2
2%
7.6
CH
Roche Holding AG
SIX:ROG
12.9
5%
2.6
UK
AstraZeneca PLC
LSE:AZN
17.2
11%
1.6
CH
Novartis AG
SIX:NOVN
13.7
9%
1.5
US
Merck & Co Inc
NYSE:MRK
10.3
7%
1.5
IE
E
Endo International PLC
LSE:0Y5F
333.1
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
9.7
7%
1.4
US
Pfizer Inc
NYSE:PFE
7.5
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
6.8
-13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Shandong Sito Bio-technology Co Ltd
SZSE:300583
Average EV/EBIT: 98.7
Negative Multiple: -18.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
34.2
17%
2
US
Johnson & Johnson
NYSE:JNJ
18.6
6%
3.1
CH
Roche Holding AG
SIX:ROG
15
6%
2.5
UK
AstraZeneca PLC
LSE:AZN
24.2
24%
1
CH
Novartis AG
SIX:NOVN
17.6
12%
1.5
US
Merck & Co Inc
NYSE:MRK
12.1
6%
2
IE
E
Endo International PLC
LSE:0Y5F
835.4
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
11.4
8%
1.4
US
Pfizer Inc
NYSE:PFE
10
-1%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
8.8
-6%
N/A