Shin-Etsu Chemical Co Ltd
TSE:4063

Watchlist Manager
Shin-Etsu Chemical Co Ltd Logo
Shin-Etsu Chemical Co Ltd
TSE:4063
Watchlist
Price: 5 116 JPY 1.23% Market Closed
Market Cap: 10.2T JPY
Have any thoughts about
Shin-Etsu Chemical Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Shin-Etsu Chemical Co Ltd stock under the Base Case scenario is 3 580.67 JPY. Compared to the current market price of 5 116 JPY, Shin-Etsu Chemical Co Ltd is Overvalued by 30%.

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
3 580.67 JPY
Overvaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.1
P/S
P/S
Price to Sales
4.1
vs History
22
vs Industry
11
Median 3Y
3.6
Median 5Y
2.8
Industry
1.5
Forward
3.9
More Details
19.7
P/E
P/E
Price to Earnings
19.7
vs History
19
vs Industry
29
Median 3Y
15
Median 5Y
10.6
Industry
21.7
Forward
17.4
More Details
12.3
P/OCF
P/OCF
Price to OCF
12.3
vs History
33
vs Industry
28
Median 3Y
12.6
Median 5Y
10.9
Industry
13
More Details
26.8
P/FCFE
P/FCFE
Price to FCFE
26.8
vs History
19
vs Industry
20
Median 3Y
21.7
Median 5Y
18
Industry
20.5
More Details
2.2
P/B
P/B
Price to Book Value
2.2
vs History
39
vs Industry
18
Median 3Y
2.3
Median 5Y
1.9
Industry
1.6
More Details
3.3
EV/S
EV/S
Enterprise Value to Sales
3.3
vs History
23
vs Industry
13
Median 3Y
2.9
Median 5Y
2.2
Industry
1.6
Forward
3.2
More Details
8.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.8
vs History
20
vs Industry
23
Median 3Y
7
Median 5Y
5
Industry
7.2
More Details
8.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.7
vs History
19
vs Industry
39
Median 3Y
7.1
Median 5Y
5.1
Industry
13.2
Forward
7.9
More Details
11.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.5
vs History
20
vs Industry
36
Median 3Y
9
Median 5Y
6.1
Industry
17.5
More Details
10.1
EV/OCF
EV/OCF
Enterprise Value to OCF
10.1
vs History
36
vs Industry
33
Median 3Y
10.3
Median 5Y
8.7
Industry
13.9
More Details
21.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.4
vs History
19
vs Industry
19
Median 3Y
17.4
Median 5Y
14.5
Industry
19.1
More Details
2.3
EV/IC
EV/IC
Enterprise Value to IC
2.3
vs History
39
vs Industry
11
Median 3Y
2.5
Median 5Y
2
Industry
1.3
More Details

Multiples Across Competitors

Competitors Multiples
Shin-Etsu Chemical 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
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1T JPY 4.1 19.7 8.7 11.5
US
Sherwin-Williams Co
NYSE:SHW
86.3B USD 3.7 33.7 21.8 25.4
US
Ecolab Inc
NYSE:ECL
67.5B USD 4.3 33 21 28.7
CH
Givaudan SA
SIX:GIVN
36.5B CHF 5.1 35.4 24.7 31.6
US
Dupont De Nemours Inc
NYSE:DD
32.2B USD 2.6 40.3 12.6 21
CN
Wanhua Chemical Group Co Ltd
SSE:600309
232.7B CNY 1.2 15.3 16.7 16.7
US
PPG Industries Inc
NYSE:PPG
27.8B USD 1.5 18.7 11.4 14.1
CH
DSM-Firmenich AG
AEX:DSFIR
26.1B EUR 2.5 12.2 30.9 -60.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.3 47.8 32.4 37.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
International Flavors & Fragrances Inc
NYSE:IFF
21.7B USD 1.9 -9.3 16.1 37.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
Average EV/EBIT: 26.2
11.5
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.4
34%
0.7
US
Ecolab Inc
NYSE:ECL
28.7
52%
0.6
CH
Givaudan SA
SIX:GIVN
31.6
44%
0.7
US
Dupont De Nemours Inc
NYSE:DD
21
83%
0.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
39%
0.4
US
PPG Industries Inc
NYSE:PPG
14.1
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.5 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.6
5%
7.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
International Flavors & Fragrances Inc
NYSE:IFF
37.6
205%
0.2

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.