A

Agabang & Company
KOSDAQ:013990

Watchlist Manager
Agabang & Company
KOSDAQ:013990
Watchlist
Price: 4 275 KRW -2.84% Market Closed
Market Cap: 140.6B KRW

Relative Value

The Relative Value of one Agabang & Company stock under the Base Case scenario is 3 888.62 KRW. Compared to the current market price of 4 275 KRW, Agabang & Company is Overvalued by 9%.

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.

Relative Value
Base Case
3 888.62 KRW
Overvaluation 9%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
46
Median 3Y
0.8
Median 5Y
0.9
Industry
1
vs History
26
vs Industry
41
Median 3Y
12
Median 5Y
10.8
Industry
18
vs History
19
vs Industry
35
Median 3Y
10.6
Median 5Y
10.7
Industry
10.2
vs History
14
vs Industry
28
Median 3Y
16.3
Median 5Y
18.3
Industry
18.1
vs History
66
vs Industry
53
Median 3Y
0.9
Median 5Y
0.9
Industry
1.3
vs History
63
vs Industry
56
Median 3Y
0.6
Median 5Y
0.7
Industry
1.2
vs History
63
vs Industry
75
Median 3Y
1
Median 5Y
1.1
Industry
3.9
vs History
33
vs Industry
50
Median 3Y
5.9
Median 5Y
6.4
Industry
9.8
vs History
34
vs Industry
47
Median 3Y
7.5
Median 5Y
6.9
Industry
13.3
vs History
19
vs Industry
43
Median 3Y
7.9
Median 5Y
8
Industry
11.4
vs History
11
vs Industry
36
Median 3Y
11.1
Median 5Y
12
Industry
15.1
vs History
63
vs Industry
56
Median 3Y
0.6
Median 5Y
0.7
Industry
1

Multiples Across Competitors

Competitors Multiples
Agabang & Company Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Agabang & Company
KOSDAQ:013990
140.6B KRW 0.8 13.9 9.5 9.5
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
314.2B EUR 3.8 28.6 12.9 18.7
FR
Hermes International SCA
PAR:RMS
224.1B EUR 14.3 50 29.1 33.3
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
125.7B EUR 4.6 52.8 19.9 37.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
101.2B CHF 4.9 26.4 22.6 22.6
FR
Christian Dior SE
PAR:CDI
106.5B EUR 1.3 23.4 4.9 7.1
FR
Kering SA
PAR:KER
37.9B EUR 2.4 52 12.9 28.8
IN
Titan Company Ltd
NSE:TITAN
3.8T INR 5.6 91.6 55.9 62.5
DE
Adidas AG
XETRA:ADS
29.6B EUR 1.2 24.3 10.3 16.5
CN
ANTA Sports Products Ltd
HKEX:2020
228.8B HKD 2.7 13.8 11.1 11.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
A
Agabang & Company
KOSDAQ:013990
Average EV/EBITDA: 18.9
9.5
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.9
0%
N/A
FR
Hermes International SCA
PAR:RMS
29.1
7%
4.2
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.9
10%
2
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.6
8%
2.8
FR
Christian Dior SE
PAR:CDI
4.9
N/A N/A
FR
Kering SA
PAR:KER
12.9
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
55.9
25%
2.2
DE
Adidas AG
XETRA:ADS
10.3
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.1
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
A
Agabang & Company
KOSDAQ:013990
Average EV/EBIT: 24.8
9.5
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
18.7
4%
4.7
FR
Hermes International SCA
PAR:RMS
33.3
7%
4.8
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
37.8
18%
2.1
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.6
10%
2.3
FR
Christian Dior SE
PAR:CDI
7.1
N/A N/A
FR
Kering SA
PAR:KER
28.8
1%
28.8
IN
Titan Company Ltd
NSE:TITAN
62.5
26%
2.4
DE
Adidas AG
XETRA:ADS
16.5
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.1
11%
1