Shaanxi International Trust Co Ltd Relative Valuation - Shaanxi International Trust Co Ltd

Watchlist Manager

Watchlist

Price: 3.24 CNY -5.81% Market Closed

Market Cap: ¥16.6B

	Shaanxi International Trust Co Ltd SZSE:000563	CN
P	Przedsiebiorstwo Produkcyjno Handlowe Kompap SA WSE:KMP	PL
C	China National Accord Medicines Corp Ltd SZSE:000028	CN

Relative Value

The Relative Value of one Shaanxi International Trust Co Ltd stock under the Base Case scenario is 4.08 CNY. Compared to the current market price of 3.24 CNY, Shaanxi International Trust 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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Undervaluation 21%

Relative Value

Price

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		Shaanxi International Trust Co Ltd SZSE:000563	16.6B CNY	5.6	11.6	6.9	6.9
US		BlackRock Inc NYSE:BLK	151.1B USD	6.2	27.2	18.3	21.2
US		Blackstone Inc NYSE:BX	133.4B USD	9.2	44.2	19.6	19.7
CA		Brookfield Corp NYSE:BN	97.7B USD	1.3	85.7	11.2	16.7
ZA	N	Ninety One Ltd JSE:NY1	84.4B ZAR	5.8	26	-37.1	-40
US		KKR & Co Inc NYSE:KKR	81B USD	4	36.2	260.7	260.7
US		Bank of New York Mellon Corp NYSE:BK	80.1B USD	4	15.1	0	0
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	61.3B EUR	14.9	28.8	26.1	26.5
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	96.6B CAD	14.9	28.8	26.1	26.5
CA		Brookfield Asset Management Inc NYSE:BAM	71B USD	14.7	28.6	25.9	26.2
US		Ameriprise Financial Inc NYSE:AMP	40.4B USD	2.1	11.3	12	12

				Revenue Growth	P/S to Growth
CN		Shaanxi International Trust Co Ltd SZSE:000563	Average P/S: 7.5 5.6	N/A	N/A
US		BlackRock Inc NYSE:BLK	6.2	14%	0.4
US		Blackstone Inc NYSE:BX	9.2	15%	0.6
CA		Brookfield Corp NYSE:BN	1.3	-47%	N/A
ZA	N	Ninety One Ltd JSE:NY1	5.8	N/A	N/A
US		KKR & Co Inc NYSE:KKR	4	-11%	N/A
US		Bank of New York Mellon Corp NYSE:BK	4	6%	0.7
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	14.9	18%	0.8
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	14.9	18%	0.8
CA		Brookfield Asset Management Inc NYSE:BAM	14.7	18%	0.8
US		Ameriprise Financial Inc NYSE:AMP	2.1	3%	0.7

				Earnings Growth	PEG
CN		Shaanxi International Trust Co Ltd SZSE:000563	Average P/E: 31.2 11.6	N/A	N/A
US		BlackRock Inc NYSE:BLK	27.2	26%	1
US		Blackstone Inc NYSE:BX	44.2	54%	0.8
CA		Brookfield Corp NYSE:BN	85.7	118%	0.7
ZA	N	Ninety One Ltd JSE:NY1	26	N/A	N/A
US		KKR & Co Inc NYSE:KKR	36.2	55%	0.7
US		Bank of New York Mellon Corp NYSE:BK	15.1	12%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	28.8	20%	1.4
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	28.8	20%	1.4
CA		Brookfield Asset Management Inc NYSE:BAM	28.6	20%	1.4
US		Ameriprise Financial Inc NYSE:AMP	11.3	8%	1.4

				EBITDA Growth	EV/EBITDA to Growth
CN		Shaanxi International Trust Co Ltd SZSE:000563	Average EV/EBITDA: 45.2 6.9	N/A	N/A
US		BlackRock Inc NYSE:BLK	18.3	23%	0.8
US		Blackstone Inc NYSE:BX	19.6	20%	1
CA		Brookfield Corp NYSE:BN	11.2	N/A	N/A
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -37.1	N/A	N/A
US		KKR & Co Inc NYSE:KKR	260.7	212%	1.2
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26.1	21%	1.2
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	26.1	21%	1.2
CA		Brookfield Asset Management Inc NYSE:BAM	25.9	21%	1.2
US		Ameriprise Financial Inc NYSE:AMP	12	4%	3

				EBIT Growth	EV/EBIT to Growth
CN		Shaanxi International Trust Co Ltd SZSE:000563	Average EV/EBIT: 46.3 6.9	N/A	N/A
US		BlackRock Inc NYSE:BLK	21.2	23%	0.9
US		Blackstone Inc NYSE:BX	19.7	28%	0.7
CA		Brookfield Corp NYSE:BN	16.7	-24%	N/A
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -40	N/A	N/A
US		KKR & Co Inc NYSE:KKR	260.7	211%	1.2
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26.5	21%	1.3
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	26.5	21%	1.3
CA		Brookfield Asset Management Inc NYSE:BAM	26.2	21%	1.2
US		Ameriprise Financial Inc NYSE:AMP	12	-1%	N/A

Shaanxi International Trust Co Ltd
SZSE:000563

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Shaanxi International Trust Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Shaanxi International Trust Co Ltd SZSE:000563

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Shaanxi International Trust Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Shaanxi International Trust Co Ltd
SZSE:000563

Competitors Multiples
Shaanxi International Trust Co Ltd Competitors