Korea Line Corp (KRX:005880)

Watchlist Manager

Watchlist

Price: 1 705 KRW 1.07%

Market Cap: 544.2B KRW

Have any thoughts about
Korea Line Corp?

Write Note

Section:

Relative Value

The Relative Value of one Korea Line Corp stock under the Base Case scenario is 6 838.02 KRW. Compared to the current market price of 1 705 KRW, Korea Line Corp is Undervalued by 75%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.3

P/S

vs History	98
vs Industry	79

Median 5Y

0.5

Industry

1.1

Forward

0.3

More Details

3.6

P/E

vs History	76
vs Industry	55

Median 5Y

5.2

Industry

7.6

Forward

More Details

1.3

P/OCF

vs History	88
vs Industry	74

Median 5Y

1.7

Industry

4.8

More Details

Negative

P/FCFE

vs History
vs Industry

Median 5Y

-2.6

Industry

11.8

More Details

0.3

P/B

vs History	93
vs Industry	82

Median 5Y

0.5

Industry

0.8

More Details

1.3

EV/S

vs History	98
vs Industry	43

Median 5Y

1.9

Industry

1.3

Forward

1.3

More Details

5.6

EV/GP

vs History	98
vs Industry	36

Median 5Y

8.3

Industry

4.5

More Details

EV/EBITDA

vs History	98
vs Industry	45

Median 5Y

6.9

Industry

Forward

4.3

More Details

EV/EBIT

vs History	96
vs Industry	38

Median 5Y

Industry

8.7

Forward

6.1

More Details

5.2

EV/OCF

vs History	98
vs Industry	42

Median 5Y

6.7

Industry

5.9

More Details

Negative

EV/FCFF

vs History
vs Industry

Median 5Y

-13.5

Industry

More Details

0.5

EV/IC

vs History	98
vs Industry	66

Median 5Y

0.6

Industry

0.7

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
KR	K	Korea Line Corp KRX:005880	529.9B KRW	0.3	3.6	5	8
CN		COSCO Shipping Holdings Co Ltd SSE:601919	234.5B CNY	1.1	5.9	2.7	2.7
DE		Hapag Lloyd AG XETRA:HLAG	27.3B EUR	1.6	35.9	8.3	28.9
CH		Kuehne und Nagel International AG SIX:KNIN	24.1B CHF	1	21	10.5	16
DK		AP Moeller - Maersk A/S CSE:MAERSK B	184.9B DKK	0.5	7.2	10.1	10.1
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	491.6B TWD	1.2	4.4	2.3	3
JP		Nippon Yusen KK TSE:9101	2.2T JPY	0.9	5.9	8	14.2
JP		Mitsui O.S.K. Lines Ltd TSE:9104	1.9T JPY	1.1	5.3	11.5	20.5
KR	H	HMM Co Ltd KRX:011200	15.8T KRW	1.5	5.2	1.9	2.5
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	1.4T JPY	1.3	6.2	9.5	14
HK		Orient Overseas (International) Ltd HKEX:316	71.1B HKD	1.1	8.5	2.9	2.9

				Revenue Growth	P/S to Growth
KR	K	Korea Line Corp KRX:005880	Average P/S: 1.1 0.3	9%	0
CN		COSCO Shipping Holdings Co Ltd SSE:601919	1.1	15%	0.1
DE		Hapag Lloyd AG XETRA:HLAG	1.6	-5%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	1	9%	0.1
DK		AP Moeller - Maersk A/S CSE:MAERSK B	0.5	1%	0.5
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	1.2	23%	0.1
JP		Nippon Yusen KK TSE:9101	0.9	0%	3.2
JP		Mitsui O.S.K. Lines Ltd TSE:9104	1.1	6%	0.2
KR	H	HMM Co Ltd KRX:011200	1.5	12%	0.1
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	1.3	7%	0.2
HK		Orient Overseas (International) Ltd HKEX:316	1.1	3%	0.4

				Earnings Growth	P/E to Growth
KR	K	Korea Line Corp KRX:005880	Average P/E: 9.9 3.6	90%	0
CN		COSCO Shipping Holdings Co Ltd SSE:601919	5.9	-7%	N/A
DE		Hapag Lloyd AG XETRA:HLAG	35.9	-75%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	21	-5%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	7.2	-95%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	4.4	51%	0.1
JP		Nippon Yusen KK TSE:9101	5.9	5%	1.1
JP		Mitsui O.S.K. Lines Ltd TSE:9104	5.3	-16%	N/A
KR	H	HMM Co Ltd KRX:011200	5.2	-26%	N/A
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	6.2	14%	0.5
HK		Orient Overseas (International) Ltd HKEX:316	8.5	-26%	N/A

				EBITDA Growth	EV/EBITDA to Growth
KR	K	Korea Line Corp KRX:005880	Average EV/EBITDA: 6.6 5	-1%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	2.7	84%	0
DE		Hapag Lloyd AG XETRA:HLAG	8.3	-34%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	10.5	1%	7.4
DK		AP Moeller - Maersk A/S CSE:MAERSK B	10.1	-33%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	2.3	16%	0.1
JP		Nippon Yusen KK TSE:9101	8	15%	0.5
JP		Mitsui O.S.K. Lines Ltd TSE:9104	11.5	57%	0.2
KR	H	HMM Co Ltd KRX:011200	1.9	-5%	N/A
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	9.5	23%	0.4
HK		Orient Overseas (International) Ltd HKEX:316	2.9	0%	N/A

				EBIT Growth	EV/EBIT to Growth
KR	K	Korea Line Corp KRX:005880	Average EV/EBIT: 11.2 8	13%	0.6
CN		COSCO Shipping Holdings Co Ltd SSE:601919	2.7	-20%	N/A
DE		Hapag Lloyd AG XETRA:HLAG	28.9	-70%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	16	-1%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	10.1	-89%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	3	-50%	N/A
JP		Nippon Yusen KK TSE:9101	14.2	N/A	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	20.5	N/A	N/A
KR	H	HMM Co Ltd KRX:011200	2.5	-7%	N/A
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	14	N/A	N/A
HK		Orient Overseas (International) Ltd HKEX:316	2.9	14%	0.2

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	3M Co NYSE:MMM	US
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US

	Franklin Covey Co NYSE:FC	36.26 USD -0.41%
	Mohawk Industries Inc NYSE:MHK	118.95 USD -0.18%
	Ardmore Shipping Corp NYSE:ASC	11.76 USD 3.98%
	ASGN Inc NYSE:ASGN	83.295 USD -0.69%
	Skyworks Solutions Inc NASDAQ:SWKS	89.07 USD 0.36%
	Weatherford International PLC NASDAQ:WFRD	68.08 USD 1.46%

	Johnson & Johnson NYSE:JNJ	143.75 USD -0.5%
	Bank of America Corp NYSE:BAC	43.8 USD -0.84%
	Mastercard Inc NYSE:MA	521.405 USD -1.26%
	Salesforce Inc NYSE:CRM	339.12 USD -1.32%
	Abbvie Inc NYSE:ABBV	174.98 USD -0.34%
	Home Depot Inc NYSE:HD	389.08 USD -0.9%

	Arista Networks Inc NYSE:ANET	112.62 USD -0.17%
	Visa Inc NYSE:V	313.66 USD -1.27%
	Texas Pacific Land Corp NYSE:TPL	1 111.54 USD -1.9%
	KLA Corp NASDAQ:KLAC	633.845 USD 0.71%
	Manhattan Associates Inc NASDAQ:MANH	276.005 USD -1.52%
	Pinduoduo Inc NASDAQ:PDD	99.48 USD -0.03%

Korea Line Corp
KRX:005880

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Korea Line Corp Competitors

See Also

Company

Help

Tools

Stocks

	Salesforce Inc NYSE:CRM	339.12 USD -1.32%
	Accenture PLC NYSE:ACN	357.5875 USD -2.4%
	ServiceNow Inc NYSE:NOW	1 078.9 USD -1.13%
	EOG Resources Inc NYSE:EOG	118.895 USD -0.12%
	Copart Inc NASDAQ:CPRT	58.0107 USD -0.36%
	Applied Materials Inc NASDAQ:AMAT	165.1672 USD 0.96%

52 Week Range	1 580 2 895
Price Target

Korea Line Corp KRX:005880

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Korea Line Corp Competitors

See Also

Company

Help

Tools

Stocks

Korea Line Corp
KRX:005880

Competitors Multiples
Korea Line Corp Competitors