Kyudenko Corp (TSE:1959)

Watchlist Manager

Watchlist

Price: 5 150 JPY -0.68%

Market Cap: 364.3B JPY

Have any thoughts about
Kyudenko Corp?

Write Note

Section:

Relative Value

The Relative Value of one Kyudenko Corp stock under the Base Case scenario is 4 395.58 JPY. Compared to the current market price of 5 150 JPY, Kyudenko Corp is Overvalued by 15%.

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	22
vs Industry	43

Median 5Y

0.6

Industry

0.8

Forward

0.7

More Details

11.7

P/E

vs History	22
vs Industry	35

Median 5Y

8.8

Industry

15.3

Forward

10.7

More Details

P/OCF

vs History	11
vs Industry	30

Median 5Y

14.6

Industry

8.7

More Details

164.4

P/FCFE

vs History	11
vs Industry	32

Median 5Y

7.5

Industry

13.6

More Details

1.2

P/B

vs History	17
vs Industry	35

Median 5Y

1.1

Industry

1.2

More Details

0.6

EV/S

vs History	22
vs Industry	54

Median 5Y

0.5

Industry

Forward

0.6

More Details

EV/GP

vs History	22
vs Industry	42

Median 5Y

3.3

Industry

5.2

More Details

5.8

EV/EBITDA

vs History	25
vs Industry	46

Median 5Y

Industry

9.5

Forward

5.7

More Details

6.7

EV/EBIT

vs History	28
vs Industry	46

Median 5Y

5.9

Industry

12.3

More Details

47.6

EV/OCF

vs History	11
vs Industry	39

Median 5Y

11.9

Industry

More Details

85.4

EV/FCFF

vs History	12
vs Industry	36

Median 5Y

9.2

Industry

12.7

More Details

0.9

EV/IC

vs History	31
vs Industry	30

Median 5Y

0.8

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	K	Kyudenko Corp TSE:1959	364.3B JPY	0.7	11.7	5.8	6.7
FR		Vinci SA PAR:DG	57.6B EUR	0.8	12.5	6.3	9.2
IN		Larsen & Toubro Ltd NSE:LT	5T INR	2.1	36.6	21.1	25.1
IN		Larsen and Toubro Ltd F:LTO	53.1B EUR	2.1	34.5	19.9	23.7
US		Quanta Services Inc NYSE:PWR	49.7B USD	2.2	61.4	28	44.5
CN	C	China State Construction Engineering Corp Ltd SSE:601668	247.6B CNY	0.1	4.9	7.3	7.3
ES		Ferrovial SA MAD:FER	27.1B EUR	3.1	36	29.2	44.9
NL		Ferrovial SE AEX:FER	26.5B EUR	3	35.2	28.7	44.1
US		EMCOR Group Inc NYSE:EME	23.3B USD	1.6	25.1	16.2	17.9
CA		WSP Global Inc TSX:WSP	30.6B CAD	2	47.5	16.1	25.2
CN		China Railway Group Ltd SSE:601390	141.2B CNY	0.1	4.7	10.1	10.1

				Revenue Growth
JP	K	Kyudenko Corp TSE:1959	Average P/S: 1.6 0.7	11%
FR		Vinci SA PAR:DG	0.8	13%
IN		Larsen & Toubro Ltd NSE:LT	2.1	55%
IN		Larsen and Toubro Ltd F:LTO	2.1	55%
US		Quanta Services Inc NYSE:PWR	2.2	42%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	0.1	12%
ES		Ferrovial SA MAD:FER	3.1	14%
NL		Ferrovial SE AEX:FER	3	14%
US		EMCOR Group Inc NYSE:EME	1.6	35%
CA		WSP Global Inc TSX:WSP	2	5%
CN		China Railway Group Ltd SSE:601390	0.1	6%

				Earnings Growth
JP	K	Kyudenko Corp TSE:1959	Average P/E: 28.2 11.7	32%
FR		Vinci SA PAR:DG	12.5	20%
IN		Larsen & Toubro Ltd NSE:LT	36.6	84%
IN		Larsen and Toubro Ltd F:LTO	34.5	84%
US		Quanta Services Inc NYSE:PWR	61.4	132%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	4.9	8%
ES		Ferrovial SA MAD:FER	36	58%
NL		Ferrovial SE AEX:FER	35.2	64%
US		EMCOR Group Inc NYSE:EME	25.1	76%
CA		WSP Global Inc TSX:WSP	47.5	157%
CN		China Railway Group Ltd SSE:601390	4.7	1%

				EBITDA Growth
JP	K	Kyudenko Corp TSE:1959	Average EV/EBITDA: 17.2 5.8	26%
FR		Vinci SA PAR:DG	6.3	19%
IN		Larsen & Toubro Ltd NSE:LT	21.1	70%
IN		Larsen and Toubro Ltd F:LTO	19.9	70%
US		Quanta Services Inc NYSE:PWR	28	72%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.3	34%
ES		Ferrovial SA MAD:FER	29.2	68%
NL		Ferrovial SE AEX:FER	28.7	68%
US		EMCOR Group Inc NYSE:EME	16.2	60%
CA		WSP Global Inc TSX:WSP	16.1	42%
CN		China Railway Group Ltd SSE:601390	10.1	40%

				EBIT Growth
JP	K	Kyudenko Corp TSE:1959	Average EV/EBIT: 23.5 6.7	N/A
FR		Vinci SA PAR:DG	9.2	24%
IN		Larsen & Toubro Ltd NSE:LT	25.1	82%
IN		Larsen and Toubro Ltd F:LTO	23.7	82%
US		Quanta Services Inc NYSE:PWR	44.5	88%
CN	C	China State Construction Engineering Corp Ltd SSE:601668	7.3	33%
ES		Ferrovial SA MAD:FER	44.9	113%
NL		Ferrovial SE AEX:FER	44.1	113%
US		EMCOR Group Inc NYSE:EME	17.9	18%
CA		WSP Global Inc TSX:WSP	25.2	63%
CN		China Railway Group Ltd SSE:601390	10.1	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

Kyudenko Corp
TSE:1959

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Kyudenko Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	4 530 7 058
Price Target

Kyudenko Corp TSE:1959

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Kyudenko Corp Competitors

See Also

Company

Help

Tools

Stocks

Kyudenko Corp
TSE:1959

Competitors Multiples
Kyudenko Corp Competitors