Nanjing Hanrui Cobalt Co Ltd
SZSE:300618

Watchlist Manager
Nanjing Hanrui Cobalt Co Ltd Logo
Nanjing Hanrui Cobalt Co Ltd
SZSE:300618
Watchlist
Price: 45.15 CNY 1.42% Market Closed
Market Cap: ¥14B

Relative Value

The Relative Value of one Nanjing Hanrui Cobalt Co Ltd stock under the Base Case scenario is 36.46 CNY. Compared to the current market price of 45.15 CNY, Nanjing Hanrui Cobalt Co Ltd is Overvalued by 19%.

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
36.46 CNY
Overvaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Nanjing Hanrui Cobalt 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
Nanjing Hanrui Cobalt Co Ltd
SZSE:300618
13.9B CNY 2.1 51 50.2 50.2
AU
Rio Tinto Ltd
ASX:RIO
263.7B AUD 3.4 17.8 9.4 13.5
AU
BHP Group Ltd
ASX:BHP
255.3B AUD 3.5 19.7 7.5 9.6
UK
Rio Tinto PLC
LSE:RIO
113.8B GBP 2.9 15.2 9 12.9
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.6T MXN 5.6 22 10.6 12.5
CH
Glencore PLC
LSE:GLEN
59.6B GBP 0.4 -39.6 10.5 31.7
CN
CMOC Group Ltd
SSE:603993
485B CNY 2.4 24.8 14 14
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20.5 30.9
CN
China Molybdenum Co Ltd
OTC:CMCLF
57.8B USD 2 20.6 11.5 11.5
UK
Anglo American PLC
LSE:AAL
41.8B GBP 2.6 -13.2 10.5 18.6
ZA
African Rainbow Minerals Ltd
JSE:ARI
45B ZAR 3.9 136.4 -69.3 -69.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Nanjing Hanrui Cobalt Co Ltd
SZSE:300618
Average EV/EBITDA: 15.4
50.2
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
9.4
7%
1.3
AU
BHP Group Ltd
ASX:BHP
7.5
3%
2.5
UK
Rio Tinto PLC
LSE:RIO
9
8%
1.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.6
10%
1.1
CH
Glencore PLC
LSE:GLEN
10.5
17%
0.6
CN
CMOC Group Ltd
SSE:603993
14
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20.5
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.5
24%
0.5
UK
Anglo American PLC
LSE:AAL
10.5
4%
2.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Negative Multiple: -69.3 N/A N/A