I

Interojo Co Ltd
KOSDAQ:119610

Watchlist Manager
Interojo Co Ltd
KOSDAQ:119610
Watchlist
Price: 24 900 KRW -15.74%
Market Cap: 329.2B KRW
Have any thoughts about
Interojo Co Ltd?
Write Note

Relative Value

The Relative Value of one Interojo Co Ltd stock under the Base Case scenario is 17 652.06 KRW. Compared to the current market price of 24 900 KRW, Interojo Co Ltd is Overvalued by 29%.

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
17 652.06 KRW
Overvaluation 29%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
44
Median 3Y
2.9
Median 5Y
2.8
Industry
2.3
Forward
2.2
vs History
0
vs Industry
21
Median 3Y
19.8
Median 5Y
19.5
Industry
23
Forward
8.7
vs History
57
vs Industry
11
Median 3Y
24.4
Median 5Y
23.2
Industry
14.3
vs History
85
vs Industry
10
Median 3Y
24.1
Median 5Y
25.3
Industry
20
vs History
74
vs Industry
48
Median 3Y
1.9
Median 5Y
1.9
Industry
2.2
vs History
61
vs Industry
42
Median 3Y
3
Median 5Y
2.8
Industry
2.4
Forward
2.3
vs History
0
vs Industry
32
Median 3Y
7.1
Median 5Y
6.6
Industry
5
vs History
0
vs Industry
27
Median 3Y
10.9
Median 5Y
10.7
Industry
12.9
Forward
6.1
vs History
0
vs Industry
22
Median 3Y
15
Median 5Y
14.1
Industry
17.4
Forward
7.5
vs History
57
vs Industry
10
Median 3Y
25.2
Median 5Y
23.7
Industry
14
vs History
47
vs Industry
2
Median 3Y
84
Median 5Y
37.4
Industry
18.2
vs History
68
vs Industry
50
Median 3Y
1.5
Median 5Y
1.5
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Interojo Co Ltd 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
Interojo Co Ltd
KOSDAQ:119610
312.1B KRW 2.6 168.4 22.7 73.8
JP
Hoya Corp
TSE:7741
7.1T JPY 8.6 36.2 23.9 28.8
CH
Alcon AG
SIX:ALC
37.7B CHF 4.2 35.7 17.5 33.9
DK
Coloplast A/S
CSE:COLO B
177.1B DKK 6.6 35.4 22.6 26.6
US
Align Technology Inc
NASDAQ:ALGN
16.1B USD 4.1 36.4 18.4 22.1
KR
HLB Inc
KOSDAQ:028300
10.5T KRW 201.6 -56.4 -86.8 -81.9
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
51.1B CNY 11.5 27.6 24 24
US
Lantheus Holdings Inc
NASDAQ:LNTH
6.5B USD 4.4 15.3 10.6 12
CA
Bausch + Lomb Corp
NYSE:BLCO
6.4B USD 1.4 -17.3 16.8 56.1
UK
ConvaTec Group PLC
LSE:CTEC
4.6B GBP 2.6 37.2 264.5 462
US
Merit Medical Systems Inc
NASDAQ:MMSI
5.6B USD 4.3 47.6 23.2 38.1
P/E Multiple
Earnings Growth PEG
KR
I
Interojo Co Ltd
KOSDAQ:119610
Average P/E: 48.9
168.4
N/A N/A
JP
Hoya Corp
TSE:7741
36.2
15%
2.4
CH
Alcon AG
SIX:ALC
35.7
27%
1.3
DK
Coloplast A/S
CSE:COLO B
35.4
15%
2.4
US
Align Technology Inc
NASDAQ:ALGN
36.4
26%
1.4
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -56.4 N/A N/A
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
27.6
24%
1.1
US
Lantheus Holdings Inc
NASDAQ:LNTH
15.3
19%
0.8
CA
Bausch + Lomb Corp
NYSE:BLCO
Negative Multiple: -17.3 N/A N/A
UK
ConvaTec Group PLC
LSE:CTEC
37.2
46%
0.8
US
Merit Medical Systems Inc
NASDAQ:MMSI
47.6
37%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
I
Interojo Co Ltd
KOSDAQ:119610
Average EV/EBITDA: 44.4
22.7
N/A N/A
JP
Hoya Corp
TSE:7741
23.9
15%
1.6
CH
Alcon AG
SIX:ALC
17.5
10%
1.8
DK
Coloplast A/S
CSE:COLO B
22.6
11%
2.1
US
Align Technology Inc
NASDAQ:ALGN
18.4
15%
1.2
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -86.8 N/A N/A
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
24
27%
0.9
US
Lantheus Holdings Inc
NASDAQ:LNTH
10.6
11%
1
CA
Bausch + Lomb Corp
NYSE:BLCO
16.8
22%
0.8
UK
ConvaTec Group PLC
LSE:CTEC
264.5
12%
22
US
Merit Medical Systems Inc
NASDAQ:MMSI
23.2
22%
1.1