D

Dufu Technology Corp Bhd
KLSE:DUFU

Watchlist Manager
Dufu Technology Corp Bhd
KLSE:DUFU
Watchlist
Price: 1.04 MYR 4.52% Market Closed
Market Cap: 568.2m MYR

Relative Value

The Relative Value of one DUFU stock under the Base Case scenario is 1.21 MYR. Compared to the current market price of 1.04 MYR, Dufu Technology Corp Bhd is Undervalued by 14%.

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.

DUFU Relative Value
Base Case
1.21 MYR
Undervaluation 14%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
33
Median 3Y
3.9
Median 5Y
4.1
Industry
1.5
vs History
65
vs Industry
28
Median 3Y
29.2
Median 5Y
29.3
Industry
19.8
vs History
98
vs Industry
45
Median 3Y
17
Median 5Y
23.7
Industry
14.2
vs History
95
vs Industry
29
Median 3Y
30.2
Median 5Y
35.5
Industry
19.8
vs History
98
vs Industry
44
Median 3Y
2.9
Median 5Y
3.7
Industry
1.7
vs History
98
vs Industry
37
Median 3Y
3.7
Median 5Y
3.9
Industry
1.6
vs History
77
vs Industry
32
Median 3Y
11.2
Median 5Y
11.8
Industry
5.8
vs History
88
vs Industry
36
Median 3Y
17.2
Median 5Y
19.2
Industry
12
vs History
71
vs Industry
34
Median 3Y
21.6
Median 5Y
22
Industry
15.6
vs History
98
vs Industry
48
Median 3Y
16
Median 5Y
22.4
Industry
14.2
vs History
85
vs Industry
22
Median 3Y
33.3
Median 5Y
35.8
Industry
17.7
vs History
98
vs Industry
30
Median 3Y
3.3
Median 5Y
4
Industry
1.3

Multiples Across Competitors

DUFU Competitors Multiples
Dufu Technology Corp Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Dufu Technology Corp Bhd
KLSE:DUFU
553.9m MYR 2.1 24.5 11.4 15.7
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
SE
Atlas Copco AB
STO:ATCO A
756.9B SEK 4.3 25.4 16.4 20.2
US
Parker-Hannifin Corp
NYSE:PH
77B USD 3.9 24.4 16.8 20.6
US
Illinois Tool Works Inc
NYSE:ITW
70.4B USD 4.4 20.2 16.4 18
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.2T JPY 1.9 36 17.8 26.1
US
Otis Worldwide Corp
NYSE:OTIS
36.8B USD 2.6 24 20.3 22.3
CH
Schindler Holding AG
SIX:SCHP
29.5B CHF 2.6 48.4 21.5 29.8
US
Ingersoll Rand Inc
NYSE:IR
30.2B USD 4.2 36 17.3 23
FI
Kone Oyj
OMXH:KNEBV
26.2B EUR 2.4 27.6 15.8 19.3
US
Xylem Inc
NYSE:XYL
28.2B USD 3.3 31.7 17.8 27.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
D
Dufu Technology Corp Bhd
KLSE:DUFU
Average EV/EBITDA: 15 635.6
11.4
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
16.4
6%
2.7
US
Parker-Hannifin Corp
NYSE:PH
16.8
8%
2.1
US
Illinois Tool Works Inc
NYSE:ITW
16.4
3%
5.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
17.8
19%
0.9
US
Otis Worldwide Corp
NYSE:OTIS
20.3
8%
2.5
CH
Schindler Holding AG
SIX:SCHP
21.5
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
17.3
10%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
15.8
10%
1.6
US
Xylem Inc
NYSE:XYL
17.8
12%
1.5