Istyle Inc
TSE:3660

Watchlist Manager
Istyle Inc Logo
Istyle Inc
TSE:3660
Watchlist
Price: 466 JPY -0.64% Market Closed
Market Cap: 36.7B JPY
Have any thoughts about
Istyle Inc?
Write Note

Relative Value

The Relative Value of one Istyle Inc stock under the Base Case scenario is 605.85 JPY. Compared to the current market price of 466 JPY, Istyle Inc is Undervalued by 23%.

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
605.85 JPY
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
37
Median 3Y
0.7
Median 5Y
0.8
Industry
0.6
Forward
0.6
vs History
44
vs Industry
13
Median 3Y
30.2
Median 5Y
14.4
Industry
16.7
Forward
22
vs History
68
vs Industry
19
Median 3Y
12.9
Median 5Y
12.9
Industry
8
vs History
4
vs Industry
10
Median 3Y
-9.1
Median 5Y
-8.5
Industry
15.5
vs History
77
vs Industry
19
Median 3Y
3.5
Median 5Y
3.6
Industry
1.6
vs History
84
vs Industry
40
Median 3Y
0.7
Median 5Y
0.9
Industry
0.7
Forward
0.5
vs History
82
vs Industry
54
Median 3Y
1.6
Median 5Y
1.9
Industry
2.2
vs History
93
vs Industry
29
Median 3Y
11
Median 5Y
15.8
Industry
8.5
Forward
5.3
vs History
39
vs Industry
17
Median 3Y
22.7
Median 5Y
-11.5
Industry
12.8
vs History
68
vs Industry
21
Median 3Y
13.2
Median 5Y
13.2
Industry
9.1
vs History
58
vs Industry
11
Median 3Y
29.9
Median 5Y
23.6
Industry
12.8
vs History
71
vs Industry
20
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Istyle Inc 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
Istyle Inc
TSE:3660
36.7B JPY 0.6 22.3 7.7 14.5
US
Amazon.com Inc
NASDAQ:AMZN
2.4T USD 3.8 47.4 21 38.7
ZA
Naspers Ltd
JSE:NPN
864B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
197.1B USD 1.5 16.7 10.5 10.5
CN
Pinduoduo Inc
NASDAQ:PDD
138.2B USD 2.7 9.3 6.7 6.7
CN
Meituan
HKEX:3690
986.7B HKD 3 41.1 35.6 35.6
NL
Prosus NV
AEX:PRX
97.4B EUR 18.6 15.4 -587.9 -587.9
UY
MercadoLibre Inc
BMV:MELIN
1.7T MXN 4.6 60.7 32.1 41.8
AR
Mercadolibre Inc
NASDAQ:MELI
86.9B USD 4.6 60.5 32 41.6
US
DoorDash Inc
NASDAQ:DASH
71B USD 7 -412.7 215.8 -270.6
CN
JD.Com Inc
HKEX:9618
398.3B HKD 0.3 10.7 6.5 6.5
P/S Multiple
Revenue Growth P/S to Growth
JP
Istyle Inc
TSE:3660
Average P/S: 4.7
0.6
39%
0
US
Amazon.com Inc
NASDAQ:AMZN
3.8
39%
0.1
ZA
N
Naspers Ltd
JSE:NPN
Not Available
32%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
1.5
28%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
2.7
145%
0
CN
Meituan
HKEX:3690
3
62%
0
NL
Prosus NV
AEX:PRX
18.6
40%
0.5
UY
MercadoLibre Inc
BMV:MELIN
4.6
118%
0
AR
Mercadolibre Inc
NASDAQ:MELI
4.6
118%
0
US
D
DoorDash Inc
NASDAQ:DASH
7
74%
0.1
CN
JD.Com Inc
HKEX:9618
0.3
19%
0
P/E Multiple
Earnings Growth P/E to Growth
JP
Istyle Inc
TSE:3660
Average P/E: 31.6
22.3
98%
0.2
US
Amazon.com Inc
NASDAQ:AMZN
47.4
167%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
82%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
16.7
146%
0.1
CN
Pinduoduo Inc
NASDAQ:PDD
9.3
168%
0.1
CN
Meituan
HKEX:3690
41.1
365%
0.1
NL
Prosus NV
AEX:PRX
15.4
50%
0.3
UY
MercadoLibre Inc
BMV:MELIN
60.7
217%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
60.5
223%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -412.7 N/A N/A
CN
JD.Com Inc
HKEX:9618
10.7
11%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Istyle Inc
TSE:3660
Average EV/EBITDA: 40.9
7.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
21
133%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available
1 697%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
40%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
227%
0
CN
Meituan
HKEX:3690
35.6
332%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -587.9 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
32.1
136%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
32
136%
0.2
US
D
DoorDash Inc
NASDAQ:DASH
215.8
N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
74%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Istyle Inc
TSE:3660
Average EV/EBIT: 24.5
14.5
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
38.7
169%
0.2
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
10.5
41%
0.3
CN
Pinduoduo Inc
NASDAQ:PDD
6.7
207%
0
CN
Meituan
HKEX:3690
35.6
532%
0.1
NL
Prosus NV
AEX:PRX
Negative Multiple: -587.9 N/A N/A
UY
MercadoLibre Inc
BMV:MELIN
41.8
158%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
41.6
158%
0.3
US
D
DoorDash Inc
NASDAQ:DASH
Negative Multiple: -270.6 N/A N/A
CN
JD.Com Inc
HKEX:9618
6.5
83%
0.1

See Also

Discover More
Back to Top