Hulic Co Ltd
TSE:3003

Watchlist Manager
Hulic Co Ltd Logo
Hulic Co Ltd
TSE:3003
Watchlist
Price: 1 368 JPY 1.52% Market Closed
Market Cap: 1.1T JPY
Have any thoughts about
Hulic Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Hulic Co Ltd stock under the Base Case scenario is 3 197.01 JPY. Compared to the current market price of 1 368 JPY, Hulic Co Ltd is Undervalued by 57%.

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
3 197.01 JPY
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.2
P/S
P/S
Price to Sales
2.2
vs History
20
vs Industry
56
Median 3Y
1.8
Median 5Y
2
Industry
3.6
Forward
2
More Details
11.5
P/E
P/E
Price to Earnings
11.5
vs History
28
vs Industry
35
Median 3Y
11.2
Median 5Y
11.3
Industry
16.7
Forward
10.2
More Details
4.3
P/OCF
P/OCF
Price to OCF
4.3
vs History
4
vs Industry
57
Median 3Y
3.4
Median 5Y
3.4
Industry
10.9
More Details
26.1
P/FCFE
P/FCFE
Price to FCFE
26.1
vs History
22
vs Industry
0
Median 3Y
10
Median 5Y
9
Industry
13.3
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
46
vs Industry
22
Median 3Y
1.3
Median 5Y
1.4
Industry
0.8
More Details
5.3
EV/S
EV/S
Enterprise Value to Sales
5.3
vs History
33
vs Industry
49
Median 3Y
4.9
Median 5Y
5.1
Industry
6.6
Forward
4.9
More Details
12.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
12.9
vs History
49
vs Industry
38
Median 3Y
12.5
Median 5Y
13.1
Industry
11.9
More Details
16
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
16
vs History
30
vs Industry
35
Median 3Y
15.1
Median 5Y
15.9
Industry
15.8
Forward
14.6
More Details
17.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.9
vs History
41
vs Industry
37
Median 3Y
17
Median 5Y
18
Industry
19
More Details
10.7
EV/OCF
EV/OCF
Enterprise Value to OCF
10.7
vs History
1
vs Industry
53
Median 3Y
8.2
Median 5Y
8.2
Industry
18.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
1
Median 3Y
-15.5
Median 5Y
-15.9
Industry
20.1
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
74
vs Industry
24
Median 3Y
1
Median 5Y
1
Industry
0.7
More Details

Multiples Across Competitors

Competitors Multiples
Hulic Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Hulic Co Ltd
TSE:3003
1T JPY 2.2 11.5 16 17.9
DE
Vonovia SE
XETRA:VNA
24B EUR 49.8 -8.5 -35.3 -31.6
PH
SM Prime Holdings Inc
XPHS:SMPH
725.7B PHP 5.5 17 12.9 15.8
HK
Swire Properties Ltd
HKEX:1972
91.8B HKD 6.3 41.6 14.9 14.9
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
76.3B CNY 5.5 28.4 25.3 25.3
SG
Capitaland Investment Ltd
SGX:9CI
13.2B SGD 4.7 73 22.8 26.7
BM
Hongkong Land Holdings Ltd
SGX:H78
9.6B USD 4.5 -8.9 22.7 23.2
IL
Azrieli Group Ltd
TASE:AZRG
35.2B ILS 11.4 16.9 17.7 18.1
DE
Deutsche Wohnen SE
XETRA:DWNI
9.1B EUR 7.6 -36.9 16.1 23.2
SE
Sagax AB
STO:SAGA A
104.1B SEK 21.6 27.2 34.1 34.1
CH
Swiss Prime Site AG
SIX:SPSN
7.5B CHF 11.3 40.7 30.2 30.7
P/E Multiple
Earnings Growth P/E to Growth
JP
Hulic Co Ltd
TSE:3003
Average P/E: 32
11.5
19%
0.6
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -8.5 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
17
35%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
41.6
225%
0.2
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
28.4
59%
0.5
SG
Capitaland Investment Ltd
SGX:9CI
73
393%
0.2
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -8.9 N/A N/A
IL
Azrieli Group Ltd
TASE:AZRG
16.9
-36%
N/A
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -36.9 N/A N/A
SE
S
Sagax AB
STO:SAGA A
27.2
N/A N/A
CH
Swiss Prime Site AG
SIX:SPSN
40.7
34%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Hulic Co Ltd
TSE:3003
Average EV/EBITDA: 21.3
16
22%
0.7
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -35.3 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
12.9
32%
0.4
HK
S
Swire Properties Ltd
HKEX:1972
14.9
27%
0.6
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
25.3
202%
0.1
SG
Capitaland Investment Ltd
SGX:9CI
22.8
74%
0.3
BM
Hongkong Land Holdings Ltd
SGX:H78
22.7
7%
3
IL
Azrieli Group Ltd
TASE:AZRG
17.7
39%
0.5
DE
Deutsche Wohnen SE
XETRA:DWNI
16.1
21%
0.8
SE
S
Sagax AB
STO:SAGA A
34.1
55%
0.6
CH
Swiss Prime Site AG
SIX:SPSN
30.2
14%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Hulic Co Ltd
TSE:3003
Average EV/EBIT: 23
17.9
N/A N/A
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -31.6 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
15.8
34%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
14.9
26%
0.6
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
25.3
157%
0.2
SG
Capitaland Investment Ltd
SGX:9CI
26.7
105%
0.3
BM
Hongkong Land Holdings Ltd
SGX:H78
23.2
1%
42.7
IL
Azrieli Group Ltd
TASE:AZRG
18.1
44%
0.4
DE
Deutsche Wohnen SE
XETRA:DWNI
23.2
308%
0.1
SE
S
Sagax AB
STO:SAGA A
34.1
71%
0.5
CH
Swiss Prime Site AG
SIX:SPSN
30.7
23%
1.3

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.