Yamazaki Baking Co Ltd
TSE:2212

Watchlist Manager
Yamazaki Baking Co Ltd Logo
Yamazaki Baking Co Ltd
TSE:2212
Watchlist
Price: 2 930 JPY 0.64% Market Closed
Market Cap: 593.6B JPY

Relative Value

The Relative Value of one Yamazaki Baking Co Ltd stock under the Base Case scenario is 3 034.25 JPY. Compared to the current market price of 2 930 JPY, Yamazaki Baking Co Ltd is Undervalued by 3%.

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
3 034.25 JPY
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
60
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
Forward
0.5
vs History
92
vs Industry
29
Median 3Y
25
Median 5Y
28.1
Industry
15.7
Forward
14.4
vs History
42
vs Industry
35
Median 3Y
7.6
Median 5Y
7
Industry
9.7
vs History
68
vs Industry
18
Median 3Y
29.9
Median 5Y
30.2
Industry
17.4
vs History
31
vs Industry
36
Median 3Y
1.3
Median 5Y
1.2
Industry
1.5
vs History
31
vs Industry
71
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.4
vs History
28
vs Industry
77
Median 3Y
1
Median 5Y
0.8
Industry
4.7
vs History
58
vs Industry
52
Median 3Y
4.6
Median 5Y
4.6
Industry
9.9
Forward
4.5
vs History
95
vs Industry
39
Median 3Y
11.1
Median 5Y
12.3
Industry
12.6
vs History
38
vs Industry
43
Median 3Y
5.9
Median 5Y
5.2
Industry
10.8
vs History
53
vs Industry
24
Median 3Y
17.9
Median 5Y
16.3
Industry
15
vs History
30
vs Industry
46
Median 3Y
0.7
Median 5Y
0.6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Yamazaki Baking Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Yamazaki Baking Co Ltd
TSE:2212
582.7B JPY 0.5 16.2 4.9 9
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
229.4B CHF 2.5 21.1 14.2 17.5
US
Mondelez International Inc
NASDAQ:MDLZ
84.7B USD 2.3 18.4 12.4 14.8
FR
Danone SA
PAR:BN
46B EUR 1.7 22.8 10.9 14.5
ZA
Tiger Brands Ltd
JSE:TBS
40.9B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
36.1B USD 1.4 13.2 8.5 10
US
Hershey Co
NYSE:HSY
34.4B USD 3.1 15.5 11.3 13.1
US
General Mills Inc
NYSE:GIS
32.9B USD 1.7 12.6 10.2 11.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
230.6B CNY 8.8 37.7 32 32
ZA
Avi Ltd
JSE:AVI
31.4B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
Yamazaki Baking Co Ltd
TSE:2212
Average P/E: 60 101.1
16.2
8%
2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
21.1
9%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
18.4
0%
N/A
FR
Danone SA
PAR:BN
22.8
13%
1.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
14%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
13.2
9%
1.5
US
Hershey Co
NYSE:HSY
15.5
-12%
N/A
US
General Mills Inc
NYSE:GIS
12.6
2%
6.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.7
12%
3.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yamazaki Baking Co Ltd
TSE:2212
Average EV/EBITDA: 20 738.6
4.9
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.2
3%
4.7
US
Mondelez International Inc
NASDAQ:MDLZ
12.4
2%
6.2
FR
Danone SA
PAR:BN
10.9
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.5
4%
2.1
US
Hershey Co
NYSE:HSY
11.3
-2%
N/A
US
General Mills Inc
NYSE:GIS
10.2
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32
18%
1.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yamazaki Baking Co Ltd
TSE:2212
Average EV/EBIT: 35 378.6
9
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.5
3%
5.8
US
Mondelez International Inc
NASDAQ:MDLZ
14.8
-2%
N/A
FR
Danone SA
PAR:BN
14.5
7%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
10
0%
N/A
US
Hershey Co
NYSE:HSY
13.1
-10%
N/A
US
General Mills Inc
NYSE:GIS
11.7
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32
14%
2.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A