Yipinhong Pharmaceutical Co Ltd
SZSE:300723

Watchlist Manager
Yipinhong Pharmaceutical Co Ltd Logo
Yipinhong Pharmaceutical Co Ltd
SZSE:300723
Watchlist
Price: 35.95 CNY -1.53% Market Closed
Market Cap: 16.2B CNY

Relative Value

The Relative Value of one Yipinhong Pharmaceutical Co Ltd stock under the Base Case scenario is 21.26 CNY. Compared to the current market price of 35.95 CNY, Yipinhong Pharmaceutical Co Ltd is Overvalued by 41%.

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
21.26 CNY
Overvaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
25
Median 3Y
4.3
Median 5Y
3.4
Industry
2.4
Forward
8.6
vs History
vs Industry
9
Median 3Y
33.1
Median 5Y
25.1
Industry
20.5
Forward
62.4
vs History
vs Industry
23
Median 3Y
17
Median 5Y
17
Industry
15.6
vs History
34
vs Industry
11
Median 3Y
29.6
Median 5Y
17.9
Industry
23.1
vs History
1
vs Industry
16
Median 3Y
4.1
Median 5Y
3.7
Industry
2
vs History
1
vs Industry
22
Median 3Y
4.8
Median 5Y
3.8
Industry
2.5
Forward
9.3
vs History
1
vs Industry
26
Median 3Y
5.9
Median 5Y
4.6
Industry
4.9
vs History
vs Industry
1
Median 3Y
35.7
Median 5Y
28.2
Industry
12.3
Forward
32
vs History
vs Industry
2
Median 3Y
35.7
Median 5Y
28.2
Industry
15.5
Forward
28
vs History
vs Industry
23
Median 3Y
18.6
Median 5Y
18.5
Industry
14.1
vs History
vs Industry
6
Median 3Y
-18.6
Median 5Y
-32.9
Industry
17.5
vs History
1
vs Industry
26
Median 3Y
2.7
Median 5Y
2.8
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Yipinhong Pharmaceutical Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Yipinhong Pharmaceutical Co Ltd
SZSE:300723
16.2B CNY 13.5 -27.8 -41.3 -41.3
US
Eli Lilly and Co
NYSE:LLY
696.2B USD 14.2 62.7 33.8 36.9
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
371B USD 4.2 17 12.4 16.3
DK
Novo Nordisk A/S
CSE:NOVO B
2T DKK 6.8 19.5 12.9 14.7
CH
Roche Holding AG
SIX:ROG
204.9B CHF 3.4 24.8 9.3 10.9
CH
Novartis AG
SIX:NOVN
178.1B CHF 4 16.7 9.9 13.2
UK
AstraZeneca PLC
LSE:AZN
158.8B GBP 3.8 27.2 130.4 196.6
US
Merck & Co Inc
NYSE:MRK
191.1B USD 3 11 8.2 10
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
FR
Sanofi SA
PAR:SAN
116.5B EUR 1.3 9.2 5.1 5.9
P/E Multiple
Earnings Growth PEG
CN
Yipinhong Pharmaceutical Co Ltd
SZSE:300723
Average P/E: 23.5
Negative Multiple: -27.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
62.7
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
19.5
18%
1.1
CH
Roche Holding AG
SIX:ROG
24.8
32%
0.8
CH
Novartis AG
SIX:NOVN
16.7
17%
1
UK
AstraZeneca PLC
LSE:AZN
27.2
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
FR
Sanofi SA
PAR:SAN
9.2
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Yipinhong Pharmaceutical Co Ltd
SZSE:300723
Average EV/EBITDA: 433
Negative Multiple: -41.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
33.8
31%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.4
8%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
12.9
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.3
6%
1.6
CH
Novartis AG
SIX:NOVN
9.9
5%
2
UK
AstraZeneca PLC
LSE:AZN
130.4
9%
14.5
US
Merck & Co Inc
NYSE:MRK
8.2
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.1
8%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Yipinhong Pharmaceutical Co Ltd
SZSE:300723
Average EV/EBIT: 1 866.2
Negative Multiple: -41.3
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.9
33%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.3
13%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
14.7
14%
1
CH
Roche Holding AG
SIX:ROG
10.9
6%
1.8
CH
Novartis AG
SIX:NOVN
13.2
10%
1.3
UK
AstraZeneca PLC
LSE:AZN
196.6
21%
9.4
US
Merck & Co Inc
NYSE:MRK
10
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
FR
Sanofi SA
PAR:SAN
5.9
14%
0.4