LOCK&LOCK Co Ltd
KRX:115390

Watchlist Manager
LOCK&LOCK Co Ltd Logo
LOCK&LOCK Co Ltd
KRX:115390
Watchlist
Price: 8 660 KRW Market Closed
Market Cap: 375.2B KRW
Have any thoughts about
LOCK&LOCK Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one LOCK&LOCK Co Ltd stock under the Base Case scenario is 5 128.27 KRW. Compared to the current market price of 8 660 KRW, LOCK&LOCK Co Ltd is Overvalued by 41%.

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
5 128.27 KRW
Overvaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
40
vs Industry
57
Median 3Y
0.6
Median 5Y
0.8
Industry
1
More Details
43.6
P/E
P/E
Price to Earnings
43.6
vs History
1
vs Industry
Median 3Y
-5.9
Median 5Y
24.6
Industry
16.9
More Details
5.5
P/OCF
P/OCF
Price to OCF
5.5
vs History
69
vs Industry
51
Median 3Y
5.5
Median 5Y
6.3
Industry
11.8
More Details
8.4
P/FCFE
P/FCFE
Price to FCFE
8.4
vs History
64
vs Industry
42
Median 3Y
8.9
Median 5Y
9.6
Industry
17.7
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
24
vs Industry
67
Median 3Y
0.5
Median 5Y
0.6
Industry
1.5
More Details
0.2
EV/S
EV/S
Enterprise Value to Sales
0.2
vs History
85
vs Industry
71
Median 3Y
0.3
Median 5Y
0.4
Industry
1.1
More Details
0.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.6
vs History
85
vs Industry
72
Median 3Y
0.7
Median 5Y
1
Industry
3.8
More Details
5.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
5.3
vs History
37
vs Industry
9
Median 3Y
4.1
Median 5Y
4.8
Industry
10.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
6
Median 3Y
-5.2
Median 5Y
7.4
Industry
13.1
More Details
1.6
EV/OCF
EV/OCF
Enterprise Value to OCF
1.6
vs History
90
vs Industry
58
Median 3Y
2.7
Median 5Y
4.1
Industry
12.1
More Details
1.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
1.9
vs History
88
vs Industry
50
Median 3Y
3.1
Median 5Y
5.2
Industry
15.1
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
56
vs Industry
71
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
More Details

Multiples Across Competitors

Competitors Multiples
LOCK&LOCK Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
LOCK&LOCK Co Ltd
KRX:115390
375.1B KRW 0.8 43.6 5.3 -19.6
US
Newell Brands Inc
NASDAQ:NWL
4.1B USD 0.5 -16.5 8.9 14.6
IN
Cello World Ltd
NSE:CELLO
150.2B INR 7.4 44.5 29.7 33.7
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
12.7B CNY 5 18.4 15.6 15.6
FI
Fiskars Oyj Abp
OMXH:FSKRS
1.2B EUR 1 65 10.1 20.8
CN
Aishida Co Ltd
SZSE:002403
5.5B CNY 2 -23.8 -45.3 -45.3
CN
Guangdong Hotata Technology Group Co Ltd
SSE:603848
5.3B CNY 3.2 19 15.7 15.7
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
5.2B CNY 22.5 -45.8 -63.2 -63.2
CN
Chahua Modern Housewares Co Ltd
SSE:603615
5B CNY 8.7 -378.9 -137.4 -137.4
IN
Borosil Ltd
NSE:BOROLTD
46.7B INR 4.6 66.8 32.2 61.1
CN
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
4B CNY 2.6 18.7 13.6 13.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
LOCK&LOCK Co Ltd
KRX:115390
Average EV/EBITDA: 16.4
5.3
N/A N/A
US
Newell Brands Inc
NASDAQ:NWL
8.9
12%
0.7
IN
C
Cello World Ltd
NSE:CELLO
29.7
21%
1.4
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
15.6
33%
0.5
FI
F
Fiskars Oyj Abp
OMXH:FSKRS
10.1
20%
0.5
CN
Aishida Co Ltd
SZSE:002403
Negative Multiple: -45.3 N/A N/A
CN
G
Guangdong Hotata Technology Group Co Ltd
SSE:603848
15.7
8%
2
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
Negative Multiple: -63.2 N/A N/A
CN
Chahua Modern Housewares Co Ltd
SSE:603615
Negative Multiple: -137.4 N/A N/A
IN
Borosil Ltd
NSE:BOROLTD
32.2
25%
1.3
CN
J
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
13.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
LOCK&LOCK Co Ltd
KRX:115390
Average EV/EBIT: 25
Negative Multiple: -19.6 		N/A N/A
US
Newell Brands Inc
NASDAQ:NWL
14.6
21%
0.7
IN
C
Cello World Ltd
NSE:CELLO
33.7
18%
1.9
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
15.6
31%
0.5
FI
F
Fiskars Oyj Abp
OMXH:FSKRS
20.8
29%
0.7
CN
Aishida Co Ltd
SZSE:002403
Negative Multiple: -45.3 N/A N/A
CN
G
Guangdong Hotata Technology Group Co Ltd
SSE:603848
15.7
8%
2
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
Negative Multiple: -63.2 N/A N/A
CN
Chahua Modern Housewares Co Ltd
SSE:603615
Negative Multiple: -137.4 N/A N/A
IN
Borosil Ltd
NSE:BOROLTD
61.1
25%
2.4
CN
J
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
13.6
N/A N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 215,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.