DyDo Group Holdings Inc
TSE:2590

Watchlist Manager
DyDo Group Holdings Inc Logo
DyDo Group Holdings Inc
TSE:2590
Watchlist
Price: 2 764 JPY 1.58% Market Closed
Market Cap: 91.6B JPY

Relative Value

The Relative Value of one DyDo Group Holdings Inc stock under the Base Case scenario is 3 175.78 JPY. Compared to the current market price of 2 764 JPY, DyDo Group Holdings Inc is Undervalued by 13%.

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
3 175.78 JPY
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
74
Median 3Y
0.4
Median 5Y
0.3
Industry
0.9
Forward
0.4
vs History
61
vs Industry
51
Median 3Y
13.9
Median 5Y
13.9
Industry
15.7
Forward
16.1
vs History
31
vs Industry
38
Median 3Y
7.9
Median 5Y
6.1
Industry
9.7
vs History
7
vs Industry
Median 3Y
-11.1
Median 5Y
-5.9
Industry
17.4
vs History
17
vs Industry
61
Median 3Y
0.9
Median 5Y
0.5
Industry
1.5
vs History
31
vs Industry
82
Median 3Y
0.3
Median 5Y
0.1
Industry
1.1
Forward
0.2
vs History
31
vs Industry
88
Median 3Y
0.6
Median 5Y
0.3
Industry
4.7
vs History
33
vs Industry
59
Median 3Y
4.5
Median 5Y
2
Industry
9.9
Forward
4
vs History
39
vs Industry
25
Median 3Y
16.9
Median 5Y
8.6
Industry
12.6
vs History
31
vs Industry
48
Median 3Y
5.4
Median 5Y
3.2
Industry
10.8
vs History
7
vs Industry
Median 3Y
-14.8
Median 5Y
-3.6
Industry
15
vs History
31
vs Industry
73
Median 3Y
0.6
Median 5Y
0.2
Industry
1.1

Multiples Across Competitors

Competitors Multiples
DyDo Group Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
DyDo Group Holdings Inc
TSE:2590
87.2B JPY 0.4 11.6 3.9 13
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
DyDo Group Holdings Inc
TSE:2590
Average P/E: 60 100.6
11.6
-1%
N/A
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
DyDo Group Holdings Inc
TSE:2590
Average EV/EBITDA: 20 738.5
3.9
7%
0.6
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
DyDo Group Holdings Inc
TSE:2590
Average EV/EBIT: 35 379
13
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