Nongshim Co Ltd
KRX:004370

Watchlist Manager
Nongshim Co Ltd Logo
Nongshim Co Ltd
KRX:004370
Watchlist
Price: 409 000 KRW 0.62% Market Closed
Market Cap: 2.5T KRW

Relative Value

The Relative Value of one Nongshim Co Ltd stock under the Base Case scenario is 373 898.65 KRW. Compared to the current market price of 409 000 KRW, Nongshim Co Ltd 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
373 898.65 KRW
Overvaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
54
Median 3Y
0.7
Median 5Y
0.7
Industry
1
Forward
0.7
vs History
63
vs Industry
37
Median 3Y
15.3
Median 5Y
15
Industry
16.1
Forward
12.9
vs History
55
vs Industry
38
Median 3Y
9.5
Median 5Y
9.5
Industry
10
vs History
39
vs Industry
43
Median 3Y
12.9
Median 5Y
8.7
Industry
17.3
vs History
36
vs Industry
62
Median 3Y
0.9
Median 5Y
0.9
Industry
1.5
vs History
71
vs Industry
74
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1
Forward
0.4
vs History
55
vs Industry
78
Median 3Y
1.6
Median 5Y
1.5
Industry
4.8
vs History
73
vs Industry
58
Median 3Y
5.4
Median 5Y
5.4
Industry
10.1
Forward
4.4
vs History
69
vs Industry
46
Median 3Y
9.1
Median 5Y
9.4
Industry
13.3
Forward
7.4
vs History
68
vs Industry
54
Median 3Y
6
Median 5Y
6
Industry
11.5
vs History
76
vs Industry
37
Median 3Y
9.6
Median 5Y
9.6
Industry
16.1
vs History
38
vs Industry
64
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Nongshim 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
Nongshim Co Ltd
KRX:004370
2.4T KRW 0.7 14.4 4.8 8.5
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
189.7B CHF 2.1 18.4 12.4 15.4
US
Mondelez International Inc
NASDAQ:MDLZ
70.9B USD 1.9 20.1 15.7 20.5
ZA
Tiger Brands Ltd
JSE:TBS
59.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.8B EUR 1.8 27.1 11.7 15.7
MY
Ocb Bhd
KLSE:OCB
195.4B MYR 589.2 22 018.6 6 284.1 7 756.5
US
Hershey Co
NYSE:HSY
39.2B USD 3.4 28.8 17.3 21.6
CN
Muyuan Foods Co Ltd
SZSE:002714
265.7B CNY 1.7 12 12.3 12.3
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27B CHF 4.8 41.9 24.4 33.3
P/S Multiple
Revenue Growth P/S to Growth
KR
Nongshim Co Ltd
KRX:004370
Average P/S: 2 722.4
0.7
4%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
2%
1
US
Mondelez International Inc
NASDAQ:MDLZ
1.9
5%
0.4
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
8%
N/A
FR
Danone SA
PAR:BN
1.8
3%
0.6
MY
O
Ocb Bhd
KLSE:OCB
589.2
N/A N/A
US
Hershey Co
NYSE:HSY
3.4
4%
0.9
CN
Muyuan Foods Co Ltd
SZSE:002714
1.7
6%
0.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
4.8
7%
0.7
P/E Multiple
Earnings Growth PEG
KR
Nongshim Co Ltd
KRX:004370
Average P/E: 62 548.2
14.4
12%
1.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.4
5%
3.7
US
Mondelez International Inc
NASDAQ:MDLZ
20.1
-1%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
FR
Danone SA
PAR:BN
27.1
13%
2.1
MY
O
Ocb Bhd
KLSE:OCB
22 018.6
N/A N/A
US
Hershey Co
NYSE:HSY
28.8
-9%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12
25%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
41.9
9%
4.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Nongshim Co Ltd
KRX:004370
Average EV/EBITDA: 21 436.1
4.8
9%
0.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
1%
12.4
US
Mondelez International Inc
NASDAQ:MDLZ
15.7
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.7
5%
2.3
MY
O
Ocb Bhd
KLSE:OCB
6 284.1
N/A N/A
US
Hershey Co
NYSE:HSY
17.3
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.4
8%
3.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Nongshim Co Ltd
KRX:004370
Average EV/EBIT: 36 240.9
8.5
15%
0.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.4
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.5
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.7
6%
2.6
MY
O
Ocb Bhd
KLSE:OCB
7 756.5
N/A N/A
US
Hershey Co
NYSE:HSY
21.6
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.3
8%
4.2