K

Korea Circuit Co Ltd
KRX:007810

Watchlist Manager
Korea Circuit Co Ltd
KRX:007810
Watchlist
Price: 10 320 KRW 2.48% Market Closed
Market Cap: 282.4B KRW

Relative Value

The Relative Value of one Korea Circuit Co Ltd stock under the Base Case scenario is 22 550.8 KRW. Compared to the current market price of 10 320 KRW, Korea Circuit 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
22 550.8 KRW
Undervaluation 54%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
86
Median 3Y
0.2
Median 5Y
0.3
Industry
1.6
Forward
0.2
vs History
vs Industry
13
Median 3Y
-2.3
Median 5Y
5.6
Industry
21
Forward
20.4
vs History
84
vs Industry
56
Median 3Y
4
Median 5Y
4.5
Industry
13.9
vs History
61
vs Industry
4
Median 3Y
6.2
Median 5Y
6.2
Industry
18.2
vs History
79
vs Industry
74
Median 3Y
0.8
Median 5Y
0.9
Industry
1.8
vs History
55
vs Industry
83
Median 3Y
0.3
Median 5Y
0.3
Industry
1.6
Forward
0.2
vs History
9
vs Industry
17
Median 3Y
6.9
Median 5Y
4.6
Industry
6.7
vs History
60
vs Industry
56
Median 3Y
4.4
Median 5Y
4.6
Industry
13.9
Forward
3.7
vs History
vs Industry
13
Median 3Y
-9.5
Median 5Y
3.8
Industry
17
Forward
8.2
vs History
61
vs Industry
52
Median 3Y
4.5
Median 5Y
4
Industry
13.4
vs History
39
vs Industry
9
Median 3Y
-3.7
Median 5Y
5.5
Industry
15.7
vs History
84
vs Industry
82
Median 3Y
0.5
Median 5Y
0.5
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Korea Circuit Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Korea Circuit Co Ltd
KRX:007810
282.4B KRW 0.2 -2.2 4.4 -10.5
US
II-VI Inc
LSE:0LHO
333.8B USD 62.9 -5 652.2 322.6 689.7
US
Amphenol Corp
NYSE:APH
91.9B USD 5.5 35.2 22.2 26.5
US
Corning Inc
NYSE:GLW
35.9B USD 2.7 71 16.5 36.2
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
228.4B CNY 0.9 18.1 20.5 20.5
TH
Delta Electronics Thailand PCL
SET:DELTA
1T THB 6.2 54 38.1 51.2
JP
Murata Manufacturing Co Ltd
TSE:6981
4.1T JPY 2.4 19.9 8.8 15.3
TW
Delta Electronics Inc
TWSE:2308
858.5B TWD 2 24.4 11 16.7
CN
BOE Technology Group Co Ltd
SZSE:000725
145.3B CNY 0.7 27.7 27.3 27.3
JP
TDK Corp
TSE:6762
2.8T JPY 1.3 16.8 5.6 10.3
JP
Kyocera Corp
TSE:6971
2.4T JPY 1.2 81.4 11.7 87.1
P/E Multiple
Earnings Growth PEG
KR
K
Korea Circuit Co Ltd
KRX:007810
Average P/E: 38.7
Negative Multiple: -2.2
N/A N/A
US
I
II-VI Inc
LSE:0LHO
Negative Multiple: -5 652.2 N/A N/A
US
Amphenol Corp
NYSE:APH
35.2
12%
2.9
US
Corning Inc
NYSE:GLW
71
72%
1
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
18.1
25%
0.7
TH
Delta Electronics Thailand PCL
SET:DELTA
54
11%
4.9
JP
Murata Manufacturing Co Ltd
TSE:6981
19.9
20%
1
TW
Delta Electronics Inc
TWSE:2308
24.4
17%
1.4
CN
BOE Technology Group Co Ltd
SZSE:000725
27.7
N/A N/A
JP
TDK Corp
TSE:6762
16.8
20%
0.8
JP
Kyocera Corp
TSE:6971
81.4
8%
10.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K
Korea Circuit Co Ltd
KRX:007810
Average EV/EBIT: 98.1
Negative Multiple: -10.5
N/A N/A
US
I
II-VI Inc
LSE:0LHO
689.7
96%
7.2
US
Amphenol Corp
NYSE:APH
26.5
15%
1.8
US
Corning Inc
NYSE:GLW
36.2
45%
0.8
CN
Luxshare Precision Industry Co Ltd
SZSE:002475
20.5
25%
0.8
TH
Delta Electronics Thailand PCL
SET:DELTA
51.2
14%
3.7
JP
Murata Manufacturing Co Ltd
TSE:6981
15.3
N/A N/A
TW
Delta Electronics Inc
TWSE:2308
16.7
15%
1.1
CN
BOE Technology Group Co Ltd
SZSE:000725
27.3
N/A N/A
JP
TDK Corp
TSE:6762
10.3
N/A N/A
JP
Kyocera Corp
TSE:6971
87.1
N/A N/A