Kokuyo Camlin Ltd
NSE:KOKUYOCMLN

Watchlist Manager
Kokuyo Camlin Ltd Logo
Kokuyo Camlin Ltd
NSE:KOKUYOCMLN
Watchlist
Price: 130.71 INR -2.6%
Market Cap: 13.1B INR
Have any thoughts about
Kokuyo Camlin Ltd?
Write Note

Relative Value

The Relative Value of one KOKUYOCMLN stock under the Base Case scenario is 118.13 INR. Compared to the current market price of 130.71 INR, Kokuyo Camlin Ltd is Overvalued by 10%.

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.

KOKUYOCMLN Relative Value
Base Case
118.13 INR
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
29
Median 3Y
1.4
Median 5Y
1.4
Industry
1.2
vs History
14
vs Industry
12
Median 3Y
35.9
Median 5Y
34.3
Industry
16.1
vs History
30
vs Industry
4
Median 3Y
40.4
Median 5Y
29.8
Industry
9.6
vs History
22
vs Industry
7
Median 3Y
-507.3
Median 5Y
-352.6
Industry
15.9
vs History
23
vs Industry
9
Median 3Y
4
Median 5Y
2.9
Industry
1.6
vs History
15
vs Industry
33
Median 3Y
1.5
Median 5Y
1.5
Industry
1.4
vs History
14
vs Industry
36
Median 3Y
4.1
Median 5Y
3.9
Industry
4.2
vs History
52
vs Industry
12
Median 3Y
20.4
Median 5Y
26.8
Industry
8.5
vs History
19
vs Industry
12
Median 3Y
30.9
Median 5Y
27.6
Industry
11.8
vs History
28
vs Industry
4
Median 3Y
40.3
Median 5Y
29.6
Industry
10.1
vs History
4
vs Industry
6
Median 3Y
63.1
Median 5Y
13.4
Industry
13.8
vs History
25
vs Industry
9
Median 3Y
3
Median 5Y
2.2
Industry
1.1

Multiples Across Competitors

KOKUYOCMLN Competitors Multiples
Kokuyo Camlin 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
IN
Kokuyo Camlin Ltd
NSE:KOKUYOCMLN
13.1B INR 1.7 60.7 24.9 39.6
US
MSA Safety Inc
NYSE:MSA
6.5B USD 3.6 23.8 14.9 17.2
CN
Shanghai M&G Stationery Inc
SSE:603899
29.6B CNY 1.2 20.4 13.8 13.8
FR
Societe BIC SA
PAR:BB
2.6B EUR 0.8 8.1 3.9 5.4
US
HNI Corp
NYSE:HNI
2.5B USD 1 19.9 8.3 12.2
JP
Kokuyo Co Ltd
TSE:7984
315.8B JPY 1 15.4 6.8 9.5
US
MillerKnoll Inc
NASDAQ:MLKN
1.6B USD 0.4 24.1 7.9 14.5
US
Interface Inc
NASDAQ:TILE
1.4B USD 0.9 14.6 7.9 10
US
Steelcase Inc
NYSE:SCS
1.3B USD 0.4 11 5.3 7.6
US
Pitney Bowes Inc
NYSE:PBI
1.3B USD 0.4 -3.4 11.6 24.1
JP
Okamura Corp
TSE:7994
192.2B JPY 0.6 10.6 6.9 9.2
P/E Multiple
Earnings Growth P/E to Growth
IN
Kokuyo Camlin Ltd
NSE:KOKUYOCMLN
Average P/E: 20.9
60.7
N/A N/A
US
MSA Safety Inc
NYSE:MSA
23.8
493%
0
CN
Shanghai M&G Stationery Inc
SSE:603899
20.4
43%
0.5
FR
Societe BIC SA
PAR:BB
8.1
22%
0.4
US
HNI Corp
NYSE:HNI
19.9
290%
0.1
JP
Kokuyo Co Ltd
TSE:7984
15.4
37%
0.4
US
M
MillerKnoll Inc
NASDAQ:MLKN
24.1
113%
0.2
US
Interface Inc
NASDAQ:TILE
14.6
134%
0.1
US
Steelcase Inc
NYSE:SCS
11
77%
0.1
US
Pitney Bowes Inc
NYSE:PBI
Negative Multiple: -3.4 N/A N/A
JP
Okamura Corp
TSE:7994
10.6
17%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Kokuyo Camlin Ltd
NSE:KOKUYOCMLN
Average EV/EBITDA: 10.2
24.9
N/A N/A
US
MSA Safety Inc
NYSE:MSA
14.9
17%
0.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
50%
0.3
FR
Societe BIC SA
PAR:BB
3.9
9%
0.4
US
HNI Corp
NYSE:HNI
8.3
40%
0.2
JP
Kokuyo Co Ltd
TSE:7984
6.8
25%
0.3
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.9
20%
0.4
US
Interface Inc
NASDAQ:TILE
7.9
49%
0.2
US
Steelcase Inc
NYSE:SCS
5.3
30%
0.2
US
Pitney Bowes Inc
NYSE:PBI
11.6
N/A N/A
JP
Okamura Corp
TSE:7994
6.9
20%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Kokuyo Camlin Ltd
NSE:KOKUYOCMLN
Average EV/EBIT: 14.8
39.6
N/A N/A
US
MSA Safety Inc
NYSE:MSA
17.2
20%
0.9
CN
Shanghai M&G Stationery Inc
SSE:603899
13.8
28%
0.5
FR
Societe BIC SA
PAR:BB
5.4
15%
0.4
US
HNI Corp
NYSE:HNI
12.2
53%
0.2
JP
Kokuyo Co Ltd
TSE:7984
9.5
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
14.5
40%
0.4
US
Interface Inc
NASDAQ:TILE
10
79%
0.1
US
Steelcase Inc
NYSE:SCS
7.6
34%
0.2
US
Pitney Bowes Inc
NYSE:PBI
24.1
381%
0.1
JP
Okamura Corp
TSE:7994
9.2
N/A N/A

See Also

Discover More
Back to Top