K

Kps Consortium Bhd
KLSE:KPS

Watchlist Manager
Kps Consortium Bhd
KLSE:KPS
Watchlist
Price: 0.635 MYR Market Closed
Market Cap: 341.2m MYR

Relative Value

The Relative Value of one KPS stock under the Base Case scenario is 0.686 MYR. Compared to the current market price of 0.635 MYR, Kps Consortium Bhd is Undervalued by 7%.

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.

KPS Relative Value
Base Case
0.686 MYR
Undervaluation 7%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
61
Median 3Y
0.3
Median 5Y
0.3
Industry
0.7
Forward
0.3
vs History
60
vs Industry
22
Median 3Y
5.9
Median 5Y
6.1
Industry
14.1
Forward
33.1
vs History
6
vs Industry
17
Median 3Y
2.6
Median 5Y
2.8
Industry
8.1
vs History
vs Industry
13
Median 3Y
-5.3
Median 5Y
-5.5
Industry
15
vs History
38
vs Industry
38
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
vs History
95
vs Industry
61
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9
Forward
0.1
vs History
90
vs Industry
22
Median 3Y
1.3
Median 5Y
1.6
Industry
4.1
vs History
74
vs Industry
20
Median 3Y
1.8
Median 5Y
3.4
Industry
8.5
Forward
1.3
vs History
69
vs Industry
25
Median 3Y
1.8
Median 5Y
3.3
Industry
11.1
Forward
5.6
vs History
63
vs Industry
23
Median 3Y
2.7
Median 5Y
3.2
Industry
9.1
vs History
42
vs Industry
21
Median 3Y
7.3
Median 5Y
7.4
Industry
10.8
vs History
95
vs Industry
33
Median 3Y
0.2
Median 5Y
0.3
Industry
0.9

Multiples Across Competitors

KPS Competitors Multiples
Kps Consortium Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Kps Consortium Bhd
KLSE:KPS
341.2m MYR 0.4 5.7 1.5 1.5
JP
Mitsubishi Corp
TSE:8058
11.1T JPY 0.6 10.1 15 38.2
JP
Itochu Corp
TSE:8001
10.3T JPY 0.7 11.9 11.4 18.3
JP
Mitsui & Co Ltd
TSE:8031
8.7T JPY 0.6 8.8 14.3 24.3
US
WW Grainger Inc
XMUN:GWW
43.5B EUR 2.7 24.7 16.7 18.2
US
W W Grainger Inc
NYSE:GWW
47B USD 2.7 24.6 16.7 18.2
US
Fastenal Co
NASDAQ:FAST
42.8B USD 5.7 37.2 25.3 28.3
US
United Rentals Inc
NYSE:URI
41B USD 2.7 15.9 7.6 13
US
Ferguson Enterprises Inc
NYSE:FERG
32.5B USD 4.7 117 82.6 86.5
IN
Adani Enterprises Ltd
NSE:ADANIENT
2.7T INR 3 72.7 23.4 31.4
JP
Sumitomo Corp
TSE:8053
4.4T JPY 0.6 11 10.7 16.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
K
Kps Consortium Bhd
KLSE:KPS
Average EV/EBITDA: 20.5
1.5
61%
0
JP
Mitsubishi Corp
TSE:8058
15
-2%
N/A
JP
Itochu Corp
TSE:8001
11.4
5%
2.3
JP
Mitsui & Co Ltd
TSE:8031
14.3
3%
4.8
US
W
WW Grainger Inc
XMUN:GWW
16.7
7%
2.4
US
W W Grainger Inc
NYSE:GWW
16.7
7%
2.4
US
Fastenal Co
NASDAQ:FAST
25.3
9%
2.8
US
United Rentals Inc
NYSE:URI
7.6
6%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
82.6
959%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
23.4
26%
0.9
JP
Sumitomo Corp
TSE:8053
10.7
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
K
Kps Consortium Bhd
KLSE:KPS
Average EV/EBIT: 26.8
1.5
N/A N/A
JP
Mitsubishi Corp
TSE:8058
38.2
N/A N/A
JP
Itochu Corp
TSE:8001
18.3
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
24.3
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
18.2
7%
2.6
US
W W Grainger Inc
NYSE:GWW
18.2
7%
2.6
US
Fastenal Co
NASDAQ:FAST
28.3
9%
3.1
US
United Rentals Inc
NYSE:URI
13
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
86.5
972%
0.1
IN
Adani Enterprises Ltd
NSE:ADANIENT
31.4
27%
1.2
JP
Sumitomo Corp
TSE:8053
16.6
N/A N/A