China Jushi Co Ltd Relative Valuation - China Jushi Co Ltd

Watchlist Manager

Watchlist

Price: 25.71 CNY 5.76% Market Closed

Market Cap: ¥102.9B

	China Jushi Co Ltd SSE:600176	CN
	Culti Milano SpA MIL:CULT	IT

Multiples-Based Value

The Multiples-Based Value for China Jushi Co Ltd (600176) under the Base Case is 15.71 CNY. Compared with the current market price of 25.71 CNY, the stock appears Overvalued by 39%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

Multiples-Based Value

Base Case

Overvaluation 39%

Multiples-Based Value

Price ¥25.71

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN		China Jushi Co Ltd SSE:600176	102B CNY	5.4	31.1	24.7	24.7
IE	C	CRH PLC NYSE:CRH	71B USD	1.9	18.7	11.1	15.6
CH		Holcim AG SIX:HOLN	37.5B CHF	2.4	2.8	11.8	17.7
DE		HeidelbergCement AG XETRA:HEI	32.5B EUR	1.2	4.3	3.6	4.3
US		Vulcan Materials Co NYSE:VMC	36.6B USD	4.6	33.7	17.3	25.6
US		Martin Marietta Materials Inc NYSE:MLM	36.1B USD	5.9	31.7	19.6	28
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	3.2T INR	3.5	42.4	20.4	28.4
US	A	Amrize AG SIX:AMRZ	24.6B CHF	3.4	34.8	21.9	25.4
DE	H	Heidelberg Materials AG XMUN:HEI	21.5B EUR	0.8	2.7	2.6	3
IN		Grasim Industries Ltd NSE:GRASIM	1.8T INR	1	40.9	8.5	10.8
CN		Anhui Conch Cement Co Ltd SSE:600585	123B CNY	1.5	15.2	9.7	9.7

				Revenue Growth	P/S to Growth
CN		China Jushi Co Ltd SSE:600176	Average P/S: 2.9 5.4	N/A	N/A
IE	C	CRH PLC NYSE:CRH	1.9	6%	0.3
CH		Holcim AG SIX:HOLN	2.4	6%	0.4
DE		HeidelbergCement AG XETRA:HEI	1.2	4%	0.3
US		Vulcan Materials Co NYSE:VMC	4.6	6%	0.8
US		Martin Marietta Materials Inc NYSE:MLM	5.9	10%	0.6
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	3.5	14%	0.2
US	A	Amrize AG SIX:AMRZ	3.4	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	0.8	4%	0.2
IN		Grasim Industries Ltd NSE:GRASIM	1	-30%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	1.5	6%	0.2

				Earnings Growth	PEG
CN		China Jushi Co Ltd SSE:600176	Average P/E: 23.5 31.1	N/A	N/A
IE	C	CRH PLC NYSE:CRH	18.7	11%	1.7
CH		Holcim AG SIX:HOLN	2.8	-41%	N/A
DE		HeidelbergCement AG XETRA:HEI	4.3	16%	0.3
US		Vulcan Materials Co NYSE:VMC	33.7	16%	2.1
US		Martin Marietta Materials Inc NYSE:MLM	31.7	14%	2.3
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	42.4	31%	1.4
US	A	Amrize AG SIX:AMRZ	34.8	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	2.7	16%	0.2
IN		Grasim Industries Ltd NSE:GRASIM	40.9	-27%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	15.2	11%	1.4

				EBITDA Growth	EV/EBITDA to Growth
CN		China Jushi Co Ltd SSE:600176	Average EV/EBITDA: 13.7 24.7	N/A	N/A
IE	C	CRH PLC NYSE:CRH	11.1	9%	1.2
CH		Holcim AG SIX:HOLN	11.8	15%	0.8
DE		HeidelbergCement AG XETRA:HEI	3.6	7%	0.5
US		Vulcan Materials Co NYSE:VMC	17.3	11%	1.6
US		Martin Marietta Materials Inc NYSE:MLM	19.6	12%	1.6
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	20.4	25%	0.8
US	A	Amrize AG SIX:AMRZ	21.9	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	2.6	7%	0.4
IN		Grasim Industries Ltd NSE:GRASIM	8.5	-52%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	9.7	31%	0.3

				EBIT Growth	EV/EBIT to Growth
CN		China Jushi Co Ltd SSE:600176	Average EV/EBIT: 17.6 24.7	N/A	N/A
IE	C	CRH PLC NYSE:CRH	15.6	11%	1.4
CH		Holcim AG SIX:HOLN	17.7	19%	0.9
DE		HeidelbergCement AG XETRA:HEI	4.3	12%	0.4
US		Vulcan Materials Co NYSE:VMC	25.6	15%	1.7
US		Martin Marietta Materials Inc NYSE:MLM	28	14%	2
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	28.4	29%	1
US	A	Amrize AG SIX:AMRZ	25.4	N/A	N/A
DE	H	Heidelberg Materials AG XMUN:HEI	3	12%	0.3
IN		Grasim Industries Ltd NSE:GRASIM	10.8	-66%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	9.7	15%	0.6

China Jushi Co Ltd
SSE:600176

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
China Jushi Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

China Jushi Co Ltd SSE:600176

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples China Jushi Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

China Jushi Co Ltd
SSE:600176

Competitors Multiples
China Jushi Co Ltd Competitors