Hunan Jiudian Pharmaceutical Co Ltd
SZSE:300705

Watchlist Manager
Hunan Jiudian Pharmaceutical Co Ltd Logo
Hunan Jiudian Pharmaceutical Co Ltd
SZSE:300705
Watchlist
Price: 16.09 CNY 0.56% Market Closed
Market Cap: 8B CNY

Relative Value

The Relative Value of one Hunan Jiudian Pharmaceutical Co Ltd stock under the Base Case scenario is 20.48 CNY. Compared to the current market price of 16.09 CNY, Hunan Jiudian Pharmaceutical 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
20.48 CNY
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
39
Median 3Y
3
Median 5Y
3
Industry
2.4
Forward
2.2
vs History
93
vs Industry
28
Median 3Y
23.3
Median 5Y
24.5
Industry
20.5
Forward
11.4
vs History
85
vs Industry
30
Median 3Y
19.3
Median 5Y
20.6
Industry
15.6
vs History
71
vs Industry
10
Median 3Y
45.2
Median 5Y
48.7
Industry
23.1
vs History
82
vs Industry
20
Median 3Y
4.3
Median 5Y
4.1
Industry
2
vs History
77
vs Industry
40
Median 3Y
2.9
Median 5Y
2.9
Industry
2.5
Forward
2.1
vs History
69
vs Industry
50
Median 3Y
3.9
Median 5Y
3.9
Industry
4.9
vs History
93
vs Industry
25
Median 3Y
20.4
Median 5Y
21
Industry
12.3
Forward
7.8
vs History
93
vs Industry
29
Median 3Y
20.4
Median 5Y
21
Industry
15.5
Forward
234.9
vs History
85
vs Industry
32
Median 3Y
18.8
Median 5Y
20.3
Industry
14.1
vs History
63
vs Industry
14
Median 3Y
27.8
Median 5Y
43.2
Industry
17.5
vs History
77
vs Industry
22
Median 3Y
3.7
Median 5Y
3.6
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Hunan Jiudian Pharmaceutical Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Hunan Jiudian Pharmaceutical Co Ltd
SZSE:300705
8B CNY 2.6 15.6 13.1 13.1
US
Eli Lilly and Co
NYSE:LLY
710.7B USD 14.5 64 34.4 37.6
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
359.1B USD 4 16.4 12.1 15.8
DK
Novo Nordisk A/S
CSE:NOVO B
1.9T DKK 6.7 19.3 12.7 14.5
CH
Roche Holding AG
SIX:ROG
206B CHF 3.4 24.9 9.4 10.9
CH
Novartis AG
SIX:NOVN
176.5B CHF 3.9 16.3 9.7 12.9
UK
AstraZeneca PLC
LSE:AZN
157.8B GBP 3.8 26.8 130.2 196.3
US
Merck & Co Inc
NYSE:MRK
192.8B USD 3 11.1 8.3 10
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
130.5B USD 2.1 16.5 7.2 10.1
P/E Multiple
Earnings Growth PEG
CN
Hunan Jiudian Pharmaceutical Co Ltd
SZSE:300705
Average P/E: 23.4
15.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
64
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
16.4
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.3
18%
1.1
CH
Roche Holding AG
SIX:ROG
24.9
32%
0.8
CH
Novartis AG
SIX:NOVN
16.3
17%
1
UK
AstraZeneca PLC
LSE:AZN
26.8
36%
0.7
US
Merck & Co Inc
NYSE:MRK
11.1
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
16.5
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Hunan Jiudian Pharmaceutical Co Ltd
SZSE:300705
Average EV/EBITDA: 395
13.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
34.4
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.1
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.7
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.4
6%
1.6
CH
Novartis AG
SIX:NOVN
9.7
5%
1.9
UK
AstraZeneca PLC
LSE:AZN
130.2
9%
14.5
US
Merck & Co Inc
NYSE:MRK
8.3
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.2
2%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Hunan Jiudian Pharmaceutical Co Ltd
SZSE:300705
Average EV/EBIT: 1 698.1
13.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
37.6
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
15.8
13%
1.2
DK
Novo Nordisk A/S
CSE:NOVO B
14.5
14%
1
CH
Roche Holding AG
SIX:ROG
10.9
6%
1.8
CH
Novartis AG
SIX:NOVN
12.9
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
196.3
21%
9.3
US
Merck & Co Inc
NYSE:MRK
10
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
10%
1