I

INNOX Advanced Materials Co Ltd
KOSDAQ:272290

Watchlist Manager
INNOX Advanced Materials Co Ltd
KOSDAQ:272290
Watchlist
Price: 24 050 KRW -3.41% Market Closed
Market Cap: 486.5B KRW

Relative Value

The Relative Value of one INNOX Advanced Materials Co Ltd stock under the Base Case scenario is 52 071.95 KRW. Compared to the current market price of 24 050 KRW, INNOX Advanced Materials Co Ltd is Undervalued by 54%.

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
52 071.95 KRW
Undervaluation 54%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
72
Median 3Y
1.3
Median 5Y
1.3
Industry
3.7
Forward
1
vs History
79
vs Industry
49
Median 3Y
11.9
Median 5Y
10.1
Industry
31.6
Forward
6.5
vs History
30
vs Industry
61
Median 3Y
6.7
Median 5Y
7.2
Industry
20.5
vs History
vs Industry
48
Median 3Y
6.9
Median 5Y
9.3
Industry
26.5
vs History
68
vs Industry
73
Median 3Y
1.3
Median 5Y
1.5
Industry
2.9
vs History
61
vs Industry
69
Median 3Y
1.4
Median 5Y
1.4
Industry
4
Forward
1.2
vs History
66
vs Industry
73
Median 3Y
4.3
Median 5Y
4.3
Industry
12.9
vs History
66
vs Industry
54
Median 3Y
6.1
Median 5Y
6
Industry
20.3
Forward
4
vs History
66
vs Industry
50
Median 3Y
7.7
Median 5Y
7.4
Industry
26.4
Forward
5.6
vs History
20
vs Industry
59
Median 3Y
6.5
Median 5Y
7
Industry
20.3
vs History
vs Industry
10
Median 3Y
-4.9
Median 5Y
7.2
Industry
24.5
vs History
92
vs Industry
71
Median 3Y
1.2
Median 5Y
1.3
Industry
2.4

Multiples Across Competitors

Competitors Multiples
INNOX Advanced Materials 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
INNOX Advanced Materials Co Ltd
KOSDAQ:272290
452.7B KRW 1 5.7 4.6 5.6
NL
ASML Holding NV
AEX:ASML
452.2B EUR 14.1 44.3 33.5 37
US
Brooks Automation Inc
LSE:0HQ1
353.8B USD 595.8 -6 345.1 8 940.8 -16 309.9
US
Lam Research Corp
NASDAQ:LRCX
280.7B USD 14.3 48.3 40.5 43
US
Applied Materials Inc
NASDAQ:AMAT
259.3B USD 9.1 37.1 28.9 30.4
US
KLA Corp
NASDAQ:KLAC
206.5B USD 16.5 48.7 36 38.7
JP
Tokyo Electron Ltd
TSE:8035
19.3T JPY 7.8 35.7 24.9 27.5
JP
Advantest Corp
TSE:6857
16.6T JPY 17 63.4 41.7 44.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
378B CNY 10.3 60.1 54.7 54.7
JP
Disco Corp
TSE:6146
6.6T JPY 16.1 52 34.8 37.5
NL
ASM International NV
AEX:ASM
33.8B EUR 10.3 43.1 27.4 34.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
I
INNOX Advanced Materials Co Ltd
KOSDAQ:272290
Average EV/EBIT: 35.3
5.6
8%
0.7
NL
ASML Holding NV
AEX:ASML
37
14%
2.6
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -16 309.9 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
43
15%
2.9
US
Applied Materials Inc
NASDAQ:AMAT
30.4
8%
3.8
US
KLA Corp
NASDAQ:KLAC
38.7
12%
3.2
JP
Tokyo Electron Ltd
TSE:8035
27.5
N/A N/A
JP
Advantest Corp
TSE:6857
44.6
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
54.7
28%
2
JP
Disco Corp
TSE:6146
37.5
N/A N/A
NL
ASM International NV
AEX:ASM
34.1
14%
2.4