H

Hextar Industries Bhd
KLSE:HEXIND

Watchlist Manager
Hextar Industries Bhd
KLSE:HEXIND
Watchlist
Price: 0.425 MYR Market Closed
Market Cap: 1.2B MYR
Have any thoughts about
Hextar Industries Bhd?
Write Note

Relative Value

The Relative Value of one HEXIND stock under the Base Case scenario is 0.339 MYR. Compared to the current market price of 0.425 MYR, Hextar Industries Bhd is Overvalued by 20%.

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.

HEXIND Relative Value
Base Case
0.339 MYR
Overvaluation 20%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
30
Median 3Y
1.5
Median 5Y
1.3
Industry
0.7
vs History
9
vs Industry
11
Median 3Y
59.4
Median 5Y
26.9
Industry
14.4
vs History
19
vs Industry
39
Median 3Y
5.4
Median 5Y
5.5
Industry
7.9
vs History
23
vs Industry
16
Median 3Y
10.3
Median 5Y
-3.4
Industry
15
vs History
11
vs Industry
12
Median 3Y
3.1
Median 5Y
2
Industry
1.1
vs History
30
vs Industry
28
Median 3Y
1.6
Median 5Y
1.3
Industry
0.9
vs History
34
vs Industry
22
Median 3Y
12.1
Median 5Y
8.5
Industry
4.2
vs History
20
vs Industry
15
Median 3Y
25.5
Median 5Y
19.9
Industry
8.9
vs History
22
vs Industry
14
Median 3Y
38.4
Median 5Y
25.2
Industry
11.6
vs History
23
vs Industry
38
Median 3Y
6.2
Median 5Y
7.7
Industry
8.8
vs History
22
vs Industry
35
Median 3Y
6.5
Median 5Y
6.5
Industry
10.2
vs History
12
vs Industry
17
Median 3Y
2.1
Median 5Y
1.9
Industry
0.9

Multiples Across Competitors

HEXIND Competitors Multiples
Hextar Industries 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
Hextar Industries Bhd
KLSE:HEXIND
1.2B MYR 1.3 111.1 28.6 43.9
JP
Itochu Corp
TSE:8001
10.7T JPY 0.7 13 11.2 17.7
JP
Mitsubishi Corp
TSE:8058
9.9T JPY 0.5 8.9 11.3 25.8
JP
Mitsui & Co Ltd
TSE:8031
9.2T JPY 0.6 9.3 13.4 21.1
US
WW Grainger Inc
XMUN:GWW
51.1B EUR 3.1 29.1 19.4 21.1
US
W W Grainger Inc
NYSE:GWW
53.2B USD 3.1 29.1 19.4 21.1
US
United Rentals Inc
NYSE:URI
47.5B USD 3.2 18.5 8.6 14.5
US
Fastenal Co
NASDAQ:FAST
42.9B USD 5.7 37.1 25.2 28.1
UK
Ferguson PLC
NYSE:FERG
35.7B USD 1.2 21.2 13.2 14.9
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 2.8 48.4 23.3 31.2
UK
Ashtead Group PLC
LSE:AHT
21.7B GBP 2.5 17.6 192 327.1
P/E Multiple
Earnings Growth P/E to Growth
MY
H
Hextar Industries Bhd
KLSE:HEXIND
Average P/E: 31.2
111.1
N/A N/A
JP
Itochu Corp
TSE:8001
13
24%
0.6
JP
Mitsubishi Corp
TSE:8058
8.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
9.3
-15%
N/A
US
W
WW Grainger Inc
XMUN:GWW
29.1
25%
1.2
US
W W Grainger Inc
NYSE:GWW
29.1
25%
1.2
US
United Rentals Inc
NYSE:URI
18.5
40%
0.5
US
Fastenal Co
NASDAQ:FAST
37.1
20%
1.9
UK
F
Ferguson PLC
NYSE:FERG
21.2
41%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
48.4
146%
0.3
UK
Ashtead Group PLC
LSE:AHT
17.6
41%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
H
Hextar Industries Bhd
KLSE:HEXIND
Average EV/EBITDA: 33.2
28.6
N/A N/A
JP
Itochu Corp
TSE:8001
11.2
15%
0.8
JP
Mitsubishi Corp
TSE:8058
11.3
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
13.4
17%
0.8
US
W
WW Grainger Inc
XMUN:GWW
19.4
22%
0.9
US
W W Grainger Inc
NYSE:GWW
19.4
22%
0.9
US
United Rentals Inc
NYSE:URI
8.6
19%
0.4
US
Fastenal Co
NASDAQ:FAST
25.2
19%
1.3
UK
F
Ferguson PLC
NYSE:FERG
13.2
25%
0.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.3
116%
0.2
UK
Ashtead Group PLC
LSE:AHT
192
11%
16.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
H
Hextar Industries Bhd
KLSE:HEXIND
Average EV/EBIT: 51.5
43.9
N/A N/A
JP
Itochu Corp
TSE:8001
17.7
N/A N/A
JP
Mitsubishi Corp
TSE:8058
25.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
21.1
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
21.1
20%
1.1
US
W W Grainger Inc
NYSE:GWW
21.1
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
31.2
122%
0.3
UK
Ashtead Group PLC
LSE:AHT
327.1
5%
65.7

See Also

Discover More
Back to Top