Kobe Bussan Co Ltd
TSE:3038

Watchlist Manager
Kobe Bussan Co Ltd Logo
Kobe Bussan Co Ltd
TSE:3038
Watchlist
Price: 3 296 JPY -0.63% Market Closed
Market Cap: 728.2B JPY
Have any thoughts about
Kobe Bussan Co Ltd?
Write Note

Relative Value

The Relative Value of one Kobe Bussan Co Ltd stock under the Base Case scenario is 2 207.68 JPY. Compared to the current market price of 3 296 JPY, Kobe Bussan Co Ltd is Overvalued by 33%.

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
2 207.68 JPY
Overvaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
15
Median 3Y
1.9
Median 5Y
1.9
Industry
0.6
Forward
1.3
vs History
69
vs Industry
11
Median 3Y
39.2
Median 5Y
39.7
Industry
16.6
Forward
26.7
vs History
73
vs Industry
8
Median 3Y
30.3
Median 5Y
30.3
Industry
8
vs History
50
vs Industry
10
Median 3Y
52.8
Median 5Y
44.1
Industry
15.3
vs History
96
vs Industry
7
Median 3Y
7.9
Median 5Y
8.5
Industry
1.6
vs History
90
vs Industry
17
Median 3Y
1.7
Median 5Y
1.7
Industry
0.7
Forward
1.2
vs History
85
vs Industry
6
Median 3Y
15.1
Median 5Y
14.5
Industry
2.2
vs History
92
vs Industry
12
Median 3Y
22.1
Median 5Y
22
Industry
8.5
Forward
14.3
vs History
92
vs Industry
16
Median 3Y
25.8
Median 5Y
25.8
Industry
12.7
Forward
15.9
vs History
76
vs Industry
10
Median 3Y
28.1
Median 5Y
28.5
Industry
9.1
vs History
73
vs Industry
10
Median 3Y
51.5
Median 5Y
41.6
Industry
12.8
vs History
88
vs Industry
3
Median 3Y
9.2
Median 5Y
9.4
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Kobe Bussan Co Ltd 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
Kobe Bussan Co Ltd
TSE:3038
729.2B JPY 1.4 34 16 19
ZA
Shoprite Holdings Ltd
JSE:SHP
161.3B Zac 0 0 0 0
CA
Alimentation Couche-Tard Inc
TSX:ATD
73.1B CAD 0.7 19.6 10.8 16.4
US
Kroger Co
NYSE:KR
43B USD 0.3 15.5 7 12.4
CA
Loblaw Companies Ltd
TSX:L
56.9B CAD 0.9 25.3 10.1 17.6
JP
Seven & i Holdings Co Ltd
TSE:3382
6.5T JPY 0.5 32.9 8.6 18.5
ZA
Pick N Pay Stores Ltd
JSE:PIK
32.4B Zac 0 0 0 0
NL
Koninklijke Ahold Delhaize NV
AEX:AD
30.7B EUR 0.3 16.7 6.5 14.9
UK
Tesco PLC
LSE:TSCO
24.7B GBP 0.4 18.8 7.1 11.4
IN
Avenue Supermarts Ltd
NSE:DMART
2.4T INR 4.4 89.3 54.5 66.6
AU
Woolworths Group Ltd
ASX:WOW
37B AUD 0.5 342.4 31 31
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kobe Bussan Co Ltd
TSE:3038
Average EV/EBITDA: 16.9
16
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
8%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.8
8%
1.3
US
Kroger Co
NYSE:KR
7
10%
0.7
CA
Loblaw Companies Ltd
TSX:L
10.1
5%
2
JP
Seven & i Holdings Co Ltd
TSE:3382
8.6
1%
8.6
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
21%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.5
5%
1.3
UK
Tesco PLC
LSE:TSCO
7.1
4%
1.8
IN
Avenue Supermarts Ltd
NSE:DMART
54.5
21%
2.6
AU
Woolworths Group Ltd
ASX:WOW
31
61%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kobe Bussan Co Ltd
TSE:3038
Average EV/EBIT: 23.1
19
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
13%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.4
9%
1.8
US
Kroger Co
NYSE:KR
12.4
16%
0.8
CA
Loblaw Companies Ltd
TSX:L
17.6
11%
1.6
JP
Seven & i Holdings Co Ltd
TSE:3382
18.5
-4%
N/A
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
109%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
14.9
13%
1.1
UK
Tesco PLC
LSE:TSCO
11.4
6%
1.9
IN
Avenue Supermarts Ltd
NSE:DMART
66.6
21%
3.2
AU
Woolworths Group Ltd
ASX:WOW
31
31%
1