Kikkoman Corp
TSE:2801

Watchlist Manager
Kikkoman Corp Logo
Kikkoman Corp
TSE:2801
Watchlist
Price: 1 739.5 JPY -0.6% Market Closed
Market Cap: 1.7T JPY
Have any thoughts about
Kikkoman Corp?
Write Note

Relative Value

The Relative Value of one Kikkoman Corp stock under the Base Case scenario is 519.77 JPY. Compared to the current market price of 1 739.5 JPY, Kikkoman Corp is Overvalued by 70%.

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
519.77 JPY
Overvaluation 70%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
15
Median 3Y
0.6
Median 5Y
0.5
Industry
1
Forward
2.3
vs History
23
vs Industry
16
Median 3Y
8.1
Median 5Y
7.2
Industry
16.8
Forward
26.7
vs History
22
vs Industry
13
Median 3Y
7.1
Median 5Y
5.6
Industry
9.9
vs History
22
vs Industry
13
Median 3Y
16.6
Median 5Y
13.7
Industry
17.2
vs History
20
vs Industry
12
Median 3Y
1.1
Median 5Y
0.9
Industry
1.5
vs History
22
vs Industry
18
Median 3Y
0.5
Median 5Y
0.4
Industry
1.1
Forward
2.2
vs History
22
vs Industry
26
Median 3Y
1.5
Median 5Y
1.2
Industry
4.8
vs History
23
vs Industry
16
Median 3Y
3.8
Median 5Y
3.4
Industry
10.6
Forward
14.9
vs History
23
vs Industry
15
Median 3Y
5.3
Median 5Y
4.8
Industry
13.7
Forward
22.7
vs History
22
vs Industry
15
Median 3Y
6.5
Median 5Y
5
Industry
11.2
vs History
22
vs Industry
12
Median 3Y
10.4
Median 5Y
9.5
Industry
15.5
vs History
20
vs Industry
9
Median 3Y
1
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Kikkoman Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Kikkoman Corp
TSE:2801
1.7T JPY 2.4 26.5 15.7 20.8
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
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
80.1B USD 2.2 21 12.9 15.6
ZA
Tiger Brands Ltd
JSE:TBS
45.7B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
MY
Ocb Bhd
KLSE:OCB
169.5B MYR 548 14 539.1 7 359.5 9 507.7
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.7 10.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
263.1B CNY 10.2 44 37.8 37.8
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
P/S Multiple
Revenue Growth P/S to Growth
JP
Kikkoman Corp
TSE:2801
Average P/S: 2 718.4
2.4
15%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
5%
0.4
US
Mondelez International Inc
NASDAQ:MDLZ
2.2
13%
0.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
17%
N/A
FR
Danone SA
PAR:BN
1.5
9%
0.2
MY
O
Ocb Bhd
KLSE:OCB
548
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
1.4
1%
2.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
10.2
35%
0.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
23%
N/A
US
General Mills Inc
NYSE:GIS
1.8
2%
0.8
P/E Multiple
Earnings Growth P/E to Growth
JP
Kikkoman Corp
TSE:2801
Average P/E: 61 720.2
26.5
17%
1.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
17
18%
1
US
Mondelez International Inc
NASDAQ:MDLZ
21
5%
4.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
MY
O
Ocb Bhd
KLSE:OCB
14 539.1
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
27
38%
0.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
44
40%
1.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kikkoman Corp
TSE:2801
Average EV/EBITDA: 21 556.6
15.7
21%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
5%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
FR
Danone SA
PAR:BN
9.4
4%
2.5
MY
O
Ocb Bhd
KLSE:OCB
7 359.5
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.7
6%
1.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.8
65%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kikkoman Corp
TSE:2801
Average EV/EBIT: 36 435.3
20.8
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
15.1
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
19%
0.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
39%
N/A
FR
Danone SA
PAR:BN
13.8
17%
0.8
MY
O
Ocb Bhd
KLSE:OCB
9 507.7
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.8
45%
0.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7

See Also

Discover More
Back to Top