Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: Xinyi Glass Holdings Limited

Xinyi Glass Holdings Limited (0868.HK)

Industry: Construction Materials Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $13.77 — $38.02
Selected (Average) $28.61
Upside to Live 236.54%
Full Range Fair Value
Range (Low - High) $15.87 — $40.58
Selected (Average) $31.86
Upside to Live 274.85%
Live Price $8.50

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
ULTRACEMCO.BO 12 UltraTech Cement L 9,201 51.51 49.85 26.47 24.11 49.24 15.95
FBU.AX 13 Fletcher Building 8,476 - - 5.21 5.66 6.91 7.04
VMC 14 Vulcan Materials C 7,874 36.22 32.07 17.44 15.16 20.89 24.49
0QQ2.L 15 Geberit AG 7,760 17.44 16.58 11.82 8.38 12.59 12.17
0JZ1.L 16 Masco Corporation 7,597 17.87 20.09 13.73 13.69 14.35 13.37
0JZ0.L 17 Martin Marietta Ma 6,641 33.10 29.69 19.87 17.99 21.77 25.60
BCC 18 Boise Cascade Comp 6,512 16.95 16.40 7.55 7.19 27.23 12.81
0868.HK 19 Xinyi Glass Holdin 6,259 3.79 3.40 2.77 1.62 6.79 3.07
NK.PA 20 Imerys S.A. 6,069 - - 9.63 9.79 7.41 8.87
5233.T 21 Taiheiyo Cement Co 5,722 8.29 7.93 5.37 5.13 8.36 9.99
WIE.VI 22 Wienerberger AG 5,455 18.45 16.43 7.46 6.73 8.84 13.35
1101.TW 23 TCC Group Holdings 5,092 23.98 29.87 7.75 7.66 71.96 24.72
600801.SS 24 Huaxin Cement Co., 4,901 11.66 12.94 7.60 7.89 9.95 11.07
JHX.AX 25 James Hardie Indus 4,834 55.81 52.98 20.93 18.57 24.91 23.38
0Y5C.L 26 Allegion plc 4,673 23.80 20.47 17.77 16.02 18.39 18.87
BREE.L 27 Breedon Group plc 4,196 7.19 5.20 3.81 2.65 10.17 4.91

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple17.8716.587.757.8912.5912.81
Full Range Median Multiple18.4520.099.638.3814.3513.35
Industry Multiple24.7923.8812.1611.1120.8715.11
Market Implied Multiple4.684.213.331.958.163.68
Company (0868.HK) Multiple3.793.402.771.626.793.07
(*) Net Income / EBITDA / Revenue1,0171,1311,6302,7846661,475
Winsorized Enterprise ValueN/AN/A12,63221,9618,38218,888
Full Range Median Enterprise ValueN/AN/A15,69123,3219,55619,685
(-) Net Debt669669669669669669
Winsorized Equity Value18,17818,75711,96321,2927,71218,219
Full Range Median Equity Value18,76122,72615,02122,6528,88719,016
(/) Shares Outstanding560560560560560560
Winsorized Fair Value$32.46$33.49$21.36$38.02$13.77$32.53
Full Range Median Fair Value$33.50$40.58$26.82$40.45$15.87$33.95
Current Price$8.50$8.50$8.50$8.50$8.50$8.50
Upside / Downside281.86%294.03%151.31%347.28%62.02%282.73%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$22.72$23.45$14.95$26.61$9.64$22.77
Buy / Don't BuyBUYBUYBUYBUYBUYBUY