Wacoal Holdings Corp (TSE:3591)

Watchlist Manager

Watchlist

Price: 5 325 JPY -0.06%

Market Cap: 295.5B JPY

Have any thoughts about
Wacoal Holdings Corp?

Write Note

Section:

Relative Value

The Relative Value of one Wacoal Holdings Corp stock under the Base Case scenario is 3 026.6 JPY. Compared to the current market price of 5 325 JPY, Wacoal Holdings Corp is Overvalued by 43%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.6

P/S

vs History	1
vs Industry	40

Median 5Y

0.8

Industry

Forward

1.6

More Details

63.5

P/E

vs History	6
vs Industry

Median 5Y

-18.2

Industry

18.7

Forward

53.6

More Details

23.1

P/OCF

vs History	47
vs Industry	18

Median 5Y

20.2

Industry

10.1

More Details

32.1

P/FCFE

vs History	15
vs Industry	6

Median 5Y

-5.5

Industry

17.3

More Details

1.4

P/B

vs History	1
vs Industry	51

Median 5Y

0.7

Industry

1.4

More Details

1.4

EV/S

vs History	3
vs Industry	46

Median 5Y

0.7

Industry

1.2

Forward

1.4

More Details

2.6

EV/GP

vs History	3
vs Industry	64

Median 5Y

1.3

Industry

4.1

More Details

15.8

EV/EBITDA

vs History	47
vs Industry	4

Median 5Y

13.7

Industry

Forward

16.1

More Details

53.3

EV/EBIT

vs History	22
vs Industry	10

Median 5Y

21.1

Industry

14.3

More Details

20.9

EV/OCF

vs History	47
vs Industry	22

Median 5Y

Industry

More Details

28.2

EV/FCFF

vs History	25
vs Industry	19

Median 5Y

15.9

Industry

13.4

More Details

1.1

EV/IC

vs History	1
vs Industry	55

Median 5Y

0.5

Industry

1.1

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP	Wacoal Holdings Corp TSE:3591	288.5B JPY	1.6	63.5	15.8	53.3
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	312.8B EUR	3.7	22.4	11.6	15.4
FR	Hermes International SCA PAR:RMS	240.7B EUR	16.9	54.1	34.8	39.8
FR	Christian Dior SE PAR:CDI	105.9B EUR	1.2	18.2	4.5	6
FR	EssilorLuxottica SA PAR:EL	105.3B EUR	4.1	45.9	17.6	33.7
CH	Compagnie Financiere Richemont SA SIX:CFR	78.9B CHF	4.1	64.8	18.9	18.9
CA	Lululemon Athletica Inc NASDAQ:LULU	48.3B USD	4.7	27.8	16.9	19.8
DE	Adidas AG XETRA:ADS	42B EUR	1.9	99.4	21.3	49
IN	Titan Company Ltd NSE:TITAN	3T INR	5.6	93.2	59	67.3
FR	Kering SA PAR:KER	28.7B EUR	1.6	13.8	7.5	11.5
CN	ANTA Sports Products Ltd HKEX:2020	227B HKD	3.2	16.1	11.9	11.9

			Revenue Growth	P/S to Growth
JP	Wacoal Holdings Corp TSE:3591	Average P/S: 4.4 1.6	6%	0.3
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	3.7	12%	0.3
FR	Hermes International SCA PAR:RMS	16.9	38%	0.4
FR	Christian Dior SE PAR:CDI	1.2	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	4.1	21%	0.2
CH	Compagnie Financiere Richemont SA SIX:CFR	4.1	14%	0.3
CA	Lululemon Athletica Inc NASDAQ:LULU	4.7	29%	0.2
DE	Adidas AG XETRA:ADS	1.9	30%	0.1
IN	Titan Company Ltd NSE:TITAN	5.6	60%	0.1
FR	Kering SA PAR:KER	1.6	-4%	N/A
CN	ANTA Sports Products Ltd HKEX:2020	3.2	41%	0.1

			Earnings Growth	P/E to Growth
JP	Wacoal Holdings Corp TSE:3591	Average P/E: 47.2 63.5	N/A	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	22.4	9%	2.5
FR	Hermes International SCA PAR:RMS	54.1	33%	1.6
FR	Christian Dior SE PAR:CDI	18.2	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	45.9	76%	0.6
CH	Compagnie Financiere Richemont SA SIX:CFR	64.8	75%	0.9
CA	Lululemon Athletica Inc NASDAQ:LULU	27.8	33%	0.8
DE	Adidas AG XETRA:ADS	99.4	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	93.2	77%	1.2
FR	Kering SA PAR:KER	13.8	-31%	N/A
CN	ANTA Sports Products Ltd HKEX:2020	16.1	59%	0.3

			EBITDA Growth	EV/EBITDA to Growth
JP	Wacoal Holdings Corp TSE:3591	Average EV/EBITDA: 20 15.8	29%	0.5
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	11.6	2%	5.7
FR	Hermes International SCA PAR:RMS	34.8	32%	1.1
FR	Christian Dior SE PAR:CDI	4.5	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	17.6	36%	0.5
CH	Compagnie Financiere Richemont SA SIX:CFR	18.9	12%	1.6
CA	Lululemon Athletica Inc NASDAQ:LULU	16.9	29%	0.6
DE	Adidas AG XETRA:ADS	21.3	175%	0.1
IN	Titan Company Ltd NSE:TITAN	59	72%	0.8
FR	Kering SA PAR:KER	7.5	-20%	N/A
CN	ANTA Sports Products Ltd HKEX:2020	11.9	24%	0.5

			EBIT Growth	EV/EBIT to Growth
JP	Wacoal Holdings Corp TSE:3591	Average EV/EBIT: 29.7 53.3	N/A	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	15.4	11%	1.4
FR	Hermes International SCA PAR:RMS	39.8	34%	1.2
FR	Christian Dior SE PAR:CDI	6	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	33.7	76%	0.4
CH	Compagnie Financiere Richemont SA SIX:CFR	18.9	14%	1.4
CA	Lululemon Athletica Inc NASDAQ:LULU	19.8	27%	0.7
DE	Adidas AG XETRA:ADS	49	959%	0.1
IN	Titan Company Ltd NSE:TITAN	67.3	80%	0.8
FR	Kering SA PAR:KER	11.5	-28%	N/A
CN	ANTA Sports Products Ltd HKEX:2020	11.9	41%	0.3

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.41 USD -1.03%
	Mohawk Industries Inc NYSE:MHK	119.16 USD 2%
	Ardmore Shipping Corp NYSE:ASC	11.31 USD 0.18%
	ASGN Inc NYSE:ASGN	83.87 USD -0.97%
	Skyworks Solutions Inc NASDAQ:SWKS	88.75 USD 0.56%
	Weatherford International PLC NASDAQ:WFRD	67.1 USD -2.13%

	Johnson & Johnson NYSE:JNJ	144.47 USD 0.62%
	Bank of America Corp NYSE:BAC	44.17 USD 1.82%
	Mastercard Inc NYSE:MA	528.03 USD 0.91%
	Salesforce Inc NYSE:CRM	343.65 USD 2.21%
	Abbvie Inc NYSE:ABBV	175.58 USD 2.37%
	Home Depot Inc NYSE:HD	392.6 USD 1.97%

	Arista Networks Inc NYSE:ANET	112.81 USD 3.43%
	Visa Inc NYSE:V	317.71 USD 0.9%
	Texas Pacific Land Corp NYSE:TPL	1 133.12 USD 3.36%
	KLA Corp NASDAQ:KLAC	629.37 USD 1.16%
	Manhattan Associates Inc NASDAQ:MANH	280.26 USD -0.81%
	Pinduoduo Inc NASDAQ:PDD	99.51 USD -1.48%

	Salesforce Inc NYSE:CRM	343.65 USD 2.21%
	Accenture PLC NYSE:ACN	366.37 USD -1.56%
	ServiceNow Inc NYSE:NOW	1 091.25 USD 1.52%
	EOG Resources Inc NYSE:EOG	119.04 USD 0.69%
	Copart Inc NASDAQ:CPRT	58.22 USD -0.39%
	Applied Materials Inc NASDAQ:AMAT	163.59 USD 1.33%

Wacoal Holdings Corp
TSE:3591

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Wacoal Holdings Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	3 289 5 394
Price Target

Wacoal Holdings Corp TSE:3591

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Wacoal Holdings Corp Competitors

See Also

Company

Help

Tools

Stocks

Wacoal Holdings Corp
TSE:3591

Competitors Multiples
Wacoal Holdings Corp Competitors