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: Cheerwin Group Limited

Cheerwin Group Limited (6601.HK)

Industry: Household & Personal Products Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $3.73 — $8.04
Selected (Average) $5.28
Upside to Live 116.53%
Full Range Fair Value
Range (Low - High) $4.22 — $9.36
Selected (Average) $6.04
Upside to Live 147.59%
Live Price $2.44

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
001218.SZ 62 HUNAN RESUN Co., L 646 19.68 19.68 13.98 13.98 12.61 16.20
7806.T 63 MTG Co., Ltd. 587 22.80 22.80 11.24 11.24 18.64 12.99
3540.T 64 C.I. Medical Co.,L 587 18.10 18.10 9.51 9.51 15.81 16.06
3828.HK 65 Ming Fai Internati 576 2.27 1.88 0.49 0.43 0.89 0.59
ACRL.L 66 Accrol Group Holdi 572 - - 13.03 13.03 10.63 17.05
603868.SS 67 Shanghai Flyco Ele 549 34.30 36.64 26.67 28.85 27.39 32.49
UCID.JK 68 PT Uni-Charm Indon 535 23.35 32.07 2.08 2.57 - 6.21
6601.HK 69 Cheerwin Group Lim 517 8.20 8.20 6.93 6.93 4.05 9.61
605009.SS 70 Hangzhou Haoyue Pe 512 17.06 19.66 14.97 17.22 33.59 19.33
SUY1V.HE 71 Suominen Oyj 511 - - 26.51 39.73 - -
003006.SZ 72 Chongqing Baiya Sa 504 38.60 34.68 30.50 27.66 44.62 29.66
4917.T 73 Mandom Corporation 502 31.44 35.33 6.60 7.17 10.14 38.95
603983.SS 74 Guangdong Marubi B 492 46.03 49.40 41.57 44.12 306.75 47.22
PGHH.BO 75 Procter & Gamble H 450 64.30 61.03 43.98 41.87 40.95 46.42
018250.KS 76 Aekyung Industrial 446 12.53 11.92 6.98 6.82 8.53 13.57
044820.KS 77 Cosmax BTI, Inc. 419 14.14 11.58 7.12 5.84 47.33 25.03

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple19.6819.6811.2411.2415.8116.63
Full Range Median Multiple22.8022.8013.0313.0318.6418.19
Industry Multiple26.5127.2917.0118.0044.4522.98
Market Implied Multiple7.837.836.516.513.819.03
Company (6601.HK) Multiple8.208.206.936.934.059.61
(*) Net Income / EBITDA / Revenue595952528837
Winsorized Enterprise ValueN/AN/A5815811,396619
Full Range Median Enterprise ValueN/AN/A6736731,645677
(-) Net Debt-126-126-126-126-126-126
Winsorized Equity Value1,1611,1617067061,521744
Full Range Median Equity Value1,3441,3447997991,771803
(/) Shares Outstanding189189189189189189
Winsorized Fair Value$6.13$6.13$3.73$3.73$8.04$3.93
Full Range Median Fair Value$7.10$7.10$4.22$4.22$9.36$4.24
Current Price$2.44$2.44$2.44$2.44$2.44$2.44
Upside / Downside151.34%151.34%52.92%52.92%229.45%61.18%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$4.29$4.29$2.61$2.61$5.63$2.75
Buy / Don't BuyBUYBUYBUYBUYBUYBUY