Kinden Corp (TSE:1944)

Watchlist Manager

Watchlist

Price: 3 148 JPY 1.22%

Market Cap: 631.2B JPY

Have any thoughts about
Kinden Corp?

Write Note

Section:

Relative Value

The Relative Value of one Kinden Corp stock under the Base Case scenario is 1 644.53 JPY. Compared to the current market price of 3 148 JPY, Kinden Corp is Overvalued by 48%.

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

0.9

P/S

vs History	9
vs Industry	40

Median 5Y

0.6

Industry

0.8

Forward

0.9

More Details

18.2

P/E

vs History	9
vs Industry	27

Median 5Y

11.8

Industry

15.3

Forward

16.8

More Details

16.4

P/OCF

vs History	9
vs Industry	18

Median 5Y

12.3

Industry

8.7

More Details

58.1

P/FCFE

vs History	17
vs Industry	8

Median 5Y

12.9

Industry

13.6

More Details

1.1

P/B

vs History	7
vs Industry	46

Median 5Y

0.7

Industry

1.2

More Details

0.7

EV/S

vs History	7
vs Industry	53

Median 5Y

0.4

Industry

Forward

0.7

More Details

4.1

EV/GP

vs History	7
vs Industry	49

Median 5Y

Industry

5.2

More Details

8.9

EV/EBITDA

vs History	7
vs Industry	37

Median 5Y

4.1

Industry

9.6

Forward

8.1

More Details

10.2

EV/EBIT

vs History	7
vs Industry	39

Median 5Y

4.7

Industry

12.3

More Details

11.6

EV/OCF

vs History	7
vs Industry	28

Median 5Y

6.5

Industry

9.9

More Details

40.7

EV/FCFF

vs History	17
vs Industry	10

Median 5Y

7.4

Industry

12.6

More Details

0.9

EV/IC

vs History	7
vs Industry	40

Median 5Y

0.5

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		Kinden Corp TSE:1944	631.2B JPY	0.9	18.2	8.9	10.2
FR		Vinci SA PAR:DG	58.4B EUR	0.8	12.6	6.4	9.3
IN		Larsen & Toubro Ltd NSE:LT	4.9T INR	2.2	36.8	21.7	25.6
IN		Larsen and Toubro Ltd F:LTO	52.2B EUR	2.1	35.8	21.1	24.9
US		Quanta Services Inc NYSE:PWR	44.9B USD	2	56.3	25.4	40.4
CN	C	China State Construction Engineering Corp Ltd SSE:601668	259.3B CNY	0.1	4.8	7.1	7.1
ES		Ferrovial SA MAD:FER	26.4B EUR	3	35	28.6	44
NL		Ferrovial SE AEX:FER	26.5B EUR	3	35	28.6	44
CA		WSP Global Inc TSX:WSP	31.3B CAD	2.1	52.3	16.9	26.7
US		EMCOR Group Inc NYSE:EME	21.3B USD	1.5	23.3	14.7	16.3
CN		China Railway Group Ltd SSE:601390	146.5B CNY	0.1	4.9	10.2	10.2

				Revenue Growth
JP		Kinden Corp TSE:1944	Average P/S: 1.6 0.9	8%
FR		Vinci SA PAR:DG	0.8	13%
IN		Larsen & Toubro Ltd NSE:LT	2.2	55%
IN		Larsen and Toubro Ltd F:LTO	2.1	55%
US		Quanta Services Inc NYSE:PWR	2	43%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	12%
ES		Ferrovial SA MAD:FER	3	14%
NL		Ferrovial SE AEX:FER	3	14%
CA		WSP Global Inc TSX:WSP	2.1	5%
US		EMCOR Group Inc NYSE:EME	1.5	24%
CN		China Railway Group Ltd SSE:601390	0.1	6%

				Earnings Growth
JP		Kinden Corp TSE:1944	Average P/E: 28.6 18.2	27%
FR		Vinci SA PAR:DG	12.6	20%
IN		Larsen & Toubro Ltd NSE:LT	36.8	84%
IN		Larsen and Toubro Ltd F:LTO	35.8	84%
US		Quanta Services Inc NYSE:PWR	56.3	134%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	4.8	8%
ES		Ferrovial SA MAD:FER	35	58%
NL		Ferrovial SE AEX:FER	35	64%
CA		WSP Global Inc TSX:WSP	52.3	146%
US		EMCOR Group Inc NYSE:EME	23.3	63%
CN		China Railway Group Ltd SSE:601390	4.9	1%

				EBITDA Growth
JP		Kinden Corp TSE:1944	Average EV/EBITDA: 17.2 8.9	29%
FR		Vinci SA PAR:DG	6.4	19%
IN		Larsen & Toubro Ltd NSE:LT	21.7	71%
IN		Larsen and Toubro Ltd F:LTO	21.1	71%
US		Quanta Services Inc NYSE:PWR	25.4	73%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.1	34%
ES		Ferrovial SA MAD:FER	28.6	67%
NL		Ferrovial SE AEX:FER	28.6	67%
CA		WSP Global Inc TSX:WSP	16.9	42%
US		EMCOR Group Inc NYSE:EME	14.7	53%
CN		China Railway Group Ltd SSE:601390	10.2	53%

				EBIT Growth
JP		Kinden Corp TSE:1944	Average EV/EBIT: 23.5 10.2	N/A
FR		Vinci SA PAR:DG	9.3	24%
IN		Larsen & Toubro Ltd NSE:LT	25.6	83%
IN		Larsen and Toubro Ltd F:LTO	24.9	83%
US		Quanta Services Inc NYSE:PWR	40.4	88%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.1	33%
ES		Ferrovial SA MAD:FER	44	113%
NL		Ferrovial SE AEX:FER	44	113%
CA		WSP Global Inc TSX:WSP	26.7	63%
US		EMCOR Group Inc NYSE:EME	16.3	18%
CN		China Railway Group Ltd SSE:601390	10.2	24%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

Kinden Corp
TSE:1944

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Kinden Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	2 185 3 448
Price Target

Kinden Corp TSE:1944

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Kinden Corp Competitors

See Also

Company

Help

Tools

Stocks

Kinden Corp
TSE:1944

Competitors Multiples
Kinden Corp Competitors