H

Harrisons Holdings Malaysia Bhd
KLSE:HARISON

Watchlist Manager
Harrisons Holdings Malaysia Bhd
KLSE:HARISON
Watchlist
Price: 1.51 MYR 0.67% Market Closed
Market Cap: 534m MYR
Have any thoughts about
Harrisons Holdings Malaysia Bhd?
Write Note

Relative Value

The Relative Value of one HARISON stock under the Base Case scenario is 1.98 MYR. Compared to the current market price of 1.51 MYR, Harrisons Holdings Malaysia Bhd is Undervalued by 24%.

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.

HARISON Relative Value
Base Case
1.98 MYR
Undervaluation 24%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
68
Median 3Y
0.3
Median 5Y
0.2
Industry
0.7
vs History
3
vs Industry
51
Median 3Y
8.2
Median 5Y
7.9
Industry
14.4
vs History
vs Industry
2
Median 3Y
5.6
Median 5Y
2.5
Industry
7.9
vs History
25
vs Industry
22
Median 3Y
17.5
Median 5Y
16
Industry
15
vs History
26
vs Industry
36
Median 3Y
1.3
Median 5Y
0.9
Industry
1.1
vs History
6
vs Industry
69
Median 3Y
0.3
Median 5Y
0.2
Industry
0.9
vs History
6
vs Industry
59
Median 3Y
2.2
Median 5Y
1.6
Industry
4.2
vs History
3
vs Industry
51
Median 3Y
4.8
Median 5Y
4.1
Industry
8.9
vs History
7
vs Industry
52
Median 3Y
5.7
Median 5Y
5.5
Industry
11.6
vs History
vs Industry
2
Median 3Y
5.1
Median 5Y
2.6
Industry
8.8
vs History
vs Industry
17
Median 3Y
3.4
Median 5Y
2.5
Industry
10.2
vs History
26
vs Industry
29
Median 3Y
1.2
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

HARISON Competitors Multiples
Harrisons Holdings Malaysia Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Harrisons Holdings Malaysia Bhd
KLSE:HARISON
534m MYR 0.2 9.1 5.6 7
JP
Itochu Corp
TSE:8001
10.9T JPY 0.7 13.2 11.4 17.9
JP
Mitsubishi Corp
TSE:8058
10T JPY 0.5 9 11.4 25.9
JP
Mitsui & Co Ltd
TSE:8031
9.5T JPY 0.7 9.3 13.6 21.5
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
W W Grainger Inc
NYSE:GWW
52.9B USD 3.1 28.9 19.3 21
US
United Rentals Inc
NYSE:URI
47.2B USD 3.1 18.4 8.5 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 36.7 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.5B USD 1.2 20.8 13.1 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.2 23.2 31.1
UK
Ashtead Group PLC
LSE:AHT
21.8B GBP 2.5 17.6 192 327.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
H
Harrisons Holdings Malaysia Bhd
KLSE:HARISON
Average EV/EBITDA: 31.2
5.6
N/A N/A
JP
Itochu Corp
TSE:8001
11.4
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.4
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.6
17%
0.8
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
W W Grainger Inc
NYSE:GWW
19.3
22%
0.9
US
United Rentals Inc
NYSE:URI
8.5
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.1
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.2
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
H
Harrisons Holdings Malaysia Bhd
KLSE:HARISON
Average EV/EBIT: 48.2
7
N/A N/A
JP
Itochu Corp
TSE:8001
17.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.9
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.5
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
W W Grainger Inc
NYSE:GWW
21
20%
1.1
US
United Rentals Inc
NYSE:URI
14.5
24%
0.6
US
Fastenal Co
NASDAQ:FAST
28.1
21%
1.3
UK
F
Ferguson PLC
NYSE:FERG
14.9
31%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.1
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.1
5%
65.7

See Also

Discover More
Back to Top