Comsys Holdings Corp (TSE:1721)

Watchlist Manager

Watchlist

Price: 3 242 JPY -0.06%

Market Cap: 384.4B JPY

Have any thoughts about
Comsys Holdings Corp?

Write Note

Section:

Relative Value

The Relative Value of one Comsys Holdings Corp stock under the Base Case scenario is 2 925.87 JPY. Compared to the current market price of 3 242 JPY, Comsys Holdings Corp 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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.7

P/S

vs History	17
vs Industry	49

Median 5Y

0.6

Industry

0.8

Forward

0.6

More Details

13.4

P/E

vs History	33
vs Industry	37

Median 5Y

13.1

Industry

15.3

Forward

12.9

More Details

8.1

P/OCF

vs History	66
vs Industry	32

Median 5Y

9.1

Industry

8.9

More Details

13.2

P/FCFE

vs History	73
vs Industry	25

Median 5Y

15.3

Industry

13.1

More Details

1.1

P/B

vs History	44
vs Industry	47

Median 5Y

1.1

Industry

1.2

More Details

0.5

EV/S

vs History	36
vs Industry	57

Median 5Y

0.5

Industry

Forward

0.5

More Details

EV/GP

vs History	44
vs Industry	46

Median 5Y

3.9

Industry

5.2

More Details

5.9

EV/EBITDA

vs History	47
vs Industry	48

Median 5Y

5.9

Industry

9.7

Forward

5.7

More Details

7.6

EV/EBIT

vs History	49
vs Industry	45

Median 5Y

7.6

Industry

12.4

More Details

6.7

EV/OCF

vs History	68
vs Industry	38

Median 5Y

7.8

Industry

10.1

More Details

10.4

EV/FCFF

vs History	52
vs Industry	27

Median 5Y

Industry

12.6

More Details

0.9

EV/IC

vs History	42
vs Industry	40

Median 5Y

0.9

Industry

0.8

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
JP		Comsys Holdings Corp TSE:1721	384.4B JPY	0.7	13.4	5.9	7.6
IN		Larsen and Toubro Ltd F:LTO	56.9B EUR	2.1	37.2	21.4	25.5
IN		Larsen & Toubro Ltd NSE:LT	5T INR	2.1	37	21.3	25.3
FR		Vinci SA PAR:DG	56B EUR	0.8	12.2	6.2	9.1
US		Quanta Services Inc NYSE:PWR	47.8B USD	2.1	59	27	42.9
CN	C	China State Construction Engineering Corp Ltd SSE:601668	250.6B CNY	0.1	5	7.4	7.4
ES		Ferrovial SA MAD:FER	29.4B EUR	3.3	39	31.1	47.9
NL		Ferrovial SE AEX:FER	29.4B EUR	3.3	38.9	31.1	47.8
CA		WSP Global Inc TSX:WSP	31.6B CAD	2.1	48.9	16.6	25.9
US		EMCOR Group Inc NYSE:EME	21.3B USD	1.5	23	14.8	16.3
CN		China Railway Group Ltd SSE:601390	142.1B CNY	0.1	4.9	10.7	10.7

				Revenue Growth	P/S to Growth
JP		Comsys Holdings Corp TSE:1721	Average P/S: 1.7 0.7	13%	0.1
IN		Larsen and Toubro Ltd F:LTO	2.1	56%	0
IN		Larsen & Toubro Ltd NSE:LT	2.1	56%	0
FR		Vinci SA PAR:DG	0.8	13%	0.1
US		Quanta Services Inc NYSE:PWR	2.1	42%	0
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	12%	0
ES		Ferrovial SA MAD:FER	3.3	14%	0.2
NL		Ferrovial SE AEX:FER	3.3	14%	0.2
CA		WSP Global Inc TSX:WSP	2.1	6%	0.3
US		EMCOR Group Inc NYSE:EME	1.5	33%	0
CN		China Railway Group Ltd SSE:601390	0.1	6%	0

				Earnings Growth	P/E to Growth
JP		Comsys Holdings Corp TSE:1721	Average P/E: 29 13.4	17%	0.8
IN		Larsen and Toubro Ltd F:LTO	37.2	82%	0.5
IN		Larsen & Toubro Ltd NSE:LT	37	82%	0.5
FR		Vinci SA PAR:DG	12.2	20%	0.6
US		Quanta Services Inc NYSE:PWR	59	134%	0.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	5	8%	0.6
ES		Ferrovial SA MAD:FER	39	64%	0.6
NL		Ferrovial SE AEX:FER	38.9	64%	0.6
CA		WSP Global Inc TSX:WSP	48.9	157%	0.3
US		EMCOR Group Inc NYSE:EME	23	79%	0.3
CN		China Railway Group Ltd SSE:601390	4.9	1%	7.2

				EBITDA Growth	EV/EBITDA to Growth
JP		Comsys Holdings Corp TSE:1721	Average EV/EBITDA: 17.6 5.9	13%	0.5
IN		Larsen and Toubro Ltd F:LTO	21.4	71%	0.3
IN		Larsen & Toubro Ltd NSE:LT	21.3	71%	0.3
FR		Vinci SA PAR:DG	6.2	19%	0.3
US		Quanta Services Inc NYSE:PWR	27	72%	0.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.4	34%	0.2
ES		Ferrovial SA MAD:FER	31.1	68%	0.5
NL		Ferrovial SE AEX:FER	31.1	68%	0.5
CA		WSP Global Inc TSX:WSP	16.6	42%	0.4
US		EMCOR Group Inc NYSE:EME	14.8	60%	0.2
CN		China Railway Group Ltd SSE:601390	10.7	40%	0.3

				EBIT Growth	EV/EBIT to Growth
JP		Comsys Holdings Corp TSE:1721	Average EV/EBIT: 24.2 7.6	N/A	N/A
IN		Larsen and Toubro Ltd F:LTO	25.5	79%	0.3
IN		Larsen & Toubro Ltd NSE:LT	25.3	79%	0.3
FR		Vinci SA PAR:DG	9.1	25%	0.4
US		Quanta Services Inc NYSE:PWR	42.9	84%	0.5
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.4	22%	0.3
ES		Ferrovial SA MAD:FER	47.9	106%	0.5
NL		Ferrovial SE AEX:FER	47.8	106%	0.5
CA		WSP Global Inc TSX:WSP	25.9	69%	0.4
US		EMCOR Group Inc NYSE:EME	16.3	56%	0.3
CN		China Railway Group Ltd SSE:601390	10.7	15%	0.7

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

	Franklin Covey Co NYSE:FC	36.481 USD 0.5%
	Mohawk Industries Inc NYSE:MHK	118.91 USD -0.53%
	Ardmore Shipping Corp NYSE:ASC	12.15 USD 2.27%
	ASGN Inc NYSE:ASGN	83.55 USD -0.01%
	Skyworks Solutions Inc NASDAQ:SWKS	90.6 USD 0.45%
	Weatherford International PLC NASDAQ:WFRD	68.395 USD 2.43%

	Johnson & Johnson NYSE:JNJ	145.215 USD -0.04%
	Bank of America Corp NYSE:BAC	44.15 USD 0.59%
	Mastercard Inc NYSE:MA	532.84 USD 0.73%
	Salesforce Inc NYSE:CRM	342.8354 USD -0.02%
	Abbvie Inc NYSE:ABBV	179.2 USD 0.45%
	Home Depot Inc NYSE:HD	392.69 USD 0.11%

	Arista Networks Inc NYSE:ANET	113.76 USD 0.59%
	Visa Inc NYSE:V	320.54 USD 1.05%
	Texas Pacific Land Corp NYSE:TPL	1 160.525 USD 1.85%
	KLA Corp NASDAQ:KLAC	648 USD 0.73%
	Manhattan Associates Inc NASDAQ:MANH	280.56 USD 0.62%
	Pinduoduo Inc NASDAQ:PDD	99.85 USD -0.73%

	Salesforce Inc NYSE:CRM	342.8354 USD -0.02%
	Accenture PLC NYSE:ACN	359.73 USD 0.27%
	ServiceNow Inc NYSE:NOW	1 099.945 USD 1.07%
	EOG Resources Inc NYSE:EOG	120.25 USD 0.33%
	Copart Inc NASDAQ:CPRT	58.585 USD 0.39%
	Applied Materials Inc NASDAQ:AMAT	167.72 USD 0.16%

Comsys Holdings Corp
TSE:1721

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Comsys Holdings Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	2 659 3 769
Price Target

Comsys Holdings Corp TSE:1721

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Comsys Holdings Corp Competitors

See Also

Company

Help

Tools

Stocks

Comsys Holdings Corp
TSE:1721

Competitors Multiples
Comsys Holdings Corp Competitors