Sirio Pharma Co Ltd
SZSE:300791

Watchlist Manager
Sirio Pharma Co Ltd Logo
Sirio Pharma Co Ltd
SZSE:300791
Watchlist
Price: 21.99 CNY -0.14% Market Closed
Market Cap: ¥6.8B

Relative Value

The Relative Value of one Sirio Pharma Co Ltd stock under the Base Case scenario is 25.33 CNY. Compared to the current market price of 21.99 CNY, Sirio Pharma Co Ltd is Undervalued by 13%.

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
25.33 CNY
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Sirio Pharma 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
Sirio Pharma Co Ltd
SZSE:300791
6.8B CNY 1.5 19.6 17.3 17.3
FR
L'Oreal SA
PAR:OR
205.7B EUR 4.7 33.8 20.5 24.9
UK
Unilever PLC
LSE:ULVR
118.3B GBP 2.7 14.3 13.7 15.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.4T INR 8.4 37.6 36.1 39.9
UK
HALEON PLC
LSE:HLN
36.5B GBP 3.2 25 15.5 17.5
US
Estee Lauder Companies Inc
NYSE:EL
39.5B USD 2.7 -221.9 19.7 31.1
DE
Beiersdorf AG
XETRA:BEI
23.7B EUR 2.4 26.5 13.1 16.8
JP
Kao Corp
TSE:4452
3T JPY 1.8 25.4 11.7 17.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 7.9 65.9 39.7 43.3
IN
Dabur India Ltd
NSE:DABUR
899.9B INR 6.9 48.8 35.7 44
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
CN
Sirio Pharma Co Ltd
SZSE:300791
Average P/E: 33
19.6
16%
1.2
FR
L'Oreal SA
PAR:OR
33.8
13%
2.6
UK
Unilever PLC
LSE:ULVR
14.3
-8%
N/A
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.6
7%
5.4
UK
HALEON PLC
LSE:HLN
25
12%
2.1
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -221.9 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
26.5
7%
3.8
JP
Kao Corp
TSE:4452
25.4
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
65.9
19%
3.5
IN
Dabur India Ltd
NSE:DABUR
48.8
12%
4.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Sirio Pharma Co Ltd
SZSE:300791
Average EV/EBITDA: 22.3
17.3
27%
0.6
FR
L'Oreal SA
PAR:OR
20.5
8%
2.6
UK
Unilever PLC
LSE:ULVR
13.7
4%
3.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.1
7%
5.2
UK
HALEON PLC
LSE:HLN
15.5
4%
3.9
US
Estee Lauder Companies Inc
NYSE:EL
19.7
16%
1.2
DE
Beiersdorf AG
XETRA:BEI
13.1
-1%
N/A
JP
Kao Corp
TSE:4452
11.7
7%
1.7
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.7
12%
3.3
IN
Dabur India Ltd
NSE:DABUR
35.7
11%
3.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Sirio Pharma Co Ltd
SZSE:300791
Average EV/EBIT: 26.8
17.3
8%
2.2
FR
L'Oreal SA
PAR:OR
24.9
9%
2.8
UK
Unilever PLC
LSE:ULVR
15.5
4%
3.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.9
8%
5
UK
HALEON PLC
LSE:HLN
17.5
5%
3.5
US
Estee Lauder Companies Inc
NYSE:EL
31.1
26%
1.2
DE
Beiersdorf AG
XETRA:BEI
16.8
-2%
N/A
JP
Kao Corp
TSE:4452
17.8
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.3
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
44
11%
4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett