Ecopro Co Ltd
KOSDAQ:086520

Watchlist Manager
Ecopro Co Ltd Logo
Ecopro Co Ltd
KOSDAQ:086520
Watchlist
Price: 58 700 KRW -2% Market Closed
Market Cap: 7.8T KRW

Relative Value

The Relative Value of one Ecopro Co Ltd stock under the Base Case scenario is 58 590.23 KRW. Compared to the current market price of 58 700 KRW, Ecopro Co Ltd is Fairly Valued.

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
58 590.23 KRW
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
26
Median 3Y
2
Median 5Y
0.3
Industry
1.4
Forward
1.8
vs History
vs Industry
1
Median 3Y
-2.1
Median 5Y
1.6
Industry
21
Forward
-86.5
vs History
17
vs Industry
29
Median 3Y
-0.8
Median 5Y
-0.6
Industry
12.4
vs History
vs Industry
2
Median 3Y
-2.4
Median 5Y
-0.8
Industry
20.4
vs History
31
vs Industry
10
Median 3Y
5.1
Median 5Y
0.6
Industry
1.6
vs History
11
vs Industry
23
Median 3Y
2.2
Median 5Y
0.6
Industry
1.5
Forward
2.2
vs History
vs Industry
4
Median 3Y
3.2
Median 5Y
3.1
Industry
6.9
vs History
vs Industry
7
Median 3Y
3.6
Median 5Y
5.1
Industry
12.2
Forward
6.7
vs History
vs Industry
2
Median 3Y
4.5
Median 5Y
6.2
Industry
16.5
Forward
-794.3
vs History
17
vs Industry
25
Median 3Y
-1.9
Median 5Y
-1.4
Industry
13.2
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-3.2
Industry
18.7
vs History
31
vs Industry
38
Median 3Y
1.5
Median 5Y
0.5
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Ecopro Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Ecopro Co Ltd
KOSDAQ:086520
7.9T KRW 2.5 -38.3 -104.9 -33.4
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
228.3B SAR 1.6 148.4 11.8 37.9
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
37.4B USD 20.9 -540.4 -660.9 -660.9
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
586.1T IDR 19.8 -511.4 -625.5 -625.5
US
Dow Inc
NYSE:DOW
24.9B USD 0.6 22.5 8 20.2
UK
LyondellBasell Industries NV
NYSE:LYB
22.6B USD 0.6 16.7 7 10.8
CN
Hengli Petrochemical Co Ltd
SSE:600346
110.7B CNY 0.5 17.5 19.4 19.4
KR
LG Chem Ltd
KRX:051910
20.3T KRW 0.4 -29.4 6 36.6
US
Westlake Corp
NYSE:WLK
12.9B USD 1.1 21.6 7 15.1
IN
Solar Industries India Ltd
NSE:SOLARINDS
996.2B INR 14.2 88.8 56.6 62.2
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
83.8B CNY 0.3 43.5 21.3 21.3
P/E Multiple
Earnings Growth PEG
KR
Ecopro Co Ltd
KOSDAQ:086520
Average P/E: 51.3
Negative Multiple: -38.3
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
148.4
N/A N/A
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -540.4 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -511.4 N/A N/A
US
Dow Inc
NYSE:DOW
22.5
28%
0.8
UK
LyondellBasell Industries NV
NYSE:LYB
16.7
30%
0.6
CN
Hengli Petrochemical Co Ltd
SSE:600346
17.5
17%
1
KR
LG Chem Ltd
KRX:051910
Negative Multiple: -29.4 N/A N/A
US
Westlake Corp
NYSE:WLK
21.6
N/A N/A
IN
Solar Industries India Ltd
NSE:SOLARINDS
88.8
33%
2.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
43.5
69%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Ecopro Co Ltd
KOSDAQ:086520
Average EV/EBITDA: 17.1
Negative Multiple: -104.9
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
11.8
17%
0.7
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -660.9 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -625.5 N/A N/A
US
Dow Inc
NYSE:DOW
8
13%
0.6
UK
LyondellBasell Industries NV
NYSE:LYB
7
8%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.4
30%
0.6
KR
LG Chem Ltd
KRX:051910
6
37%
0.2
US
Westlake Corp
NYSE:WLK
7
12%
0.6
IN
Solar Industries India Ltd
NSE:SOLARINDS
56.6
22%
2.6
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.3
62%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Ecopro Co Ltd
KOSDAQ:086520
Average EV/EBIT: 27.9
Negative Multiple: -33.4
N/A N/A
SA
Saudi Basic Industries Corporation SJSC
SAU:2010
37.9
39%
1
ID
Chandra Asri Pacific PT Tbk
OTC:PTPIF
Negative Multiple: -660.9 N/A N/A
ID
Chandra Asri Petrochemical Tbk PT
IDX:TPIA
Negative Multiple: -625.5 N/A N/A
US
Dow Inc
NYSE:DOW
20.2
28%
0.7
UK
LyondellBasell Industries NV
NYSE:LYB
10.8
12%
0.9
CN
Hengli Petrochemical Co Ltd
SSE:600346
19.4
9%
2.2
KR
LG Chem Ltd
KRX:051910
36.6
109%
0.3
US
Westlake Corp
NYSE:WLK
15.1
22%
0.7
IN
Solar Industries India Ltd
NSE:SOLARINDS
62.2
23%
2.7
CN
Rongsheng Petrochemical Co Ltd
SZSE:002493
21.3
28%
0.8