C

CTS Co Ltd
TSE:4345

Watchlist Manager
CTS Co Ltd
TSE:4345
Watchlist
Price: 925 JPY -1.39% Market Closed
Market Cap: 38.8B JPY
Have any thoughts about
CTS Co Ltd?
Write Note

Relative Value

The Relative Value of one CTS Co Ltd stock under the Base Case scenario is 655.68 JPY. Compared to the current market price of 925 JPY, CTS Co Ltd is Overvalued by 29%.

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
655.68 JPY
Overvaluation 29%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
19
Median 3Y
3
Median 5Y
3.2
Industry
1.2
Forward
3.2
vs History
55
vs Industry
26
Median 3Y
18.5
Median 5Y
20
Industry
16.1
Forward
17.9
vs History
46
vs Industry
29
Median 3Y
11.6
Median 5Y
12.5
Industry
9.6
vs History
47
vs Industry
24
Median 3Y
18
Median 5Y
19.4
Industry
15.9
vs History
63
vs Industry
20
Median 3Y
3.1
Median 5Y
3.5
Industry
1.6
vs History
31
vs Industry
26
Median 3Y
2.7
Median 5Y
2.8
Industry
1.4
Forward
2.9
vs History
47
vs Industry
34
Median 3Y
5.2
Median 5Y
5.7
Industry
4.2
vs History
49
vs Industry
36
Median 3Y
7.7
Median 5Y
8.4
Industry
8.5
Forward
8.7
vs History
53
vs Industry
38
Median 3Y
10.2
Median 5Y
11.3
Industry
11.8
vs History
46
vs Industry
35
Median 3Y
10
Median 5Y
11.1
Industry
10.1
vs History
47
vs Industry
32
Median 3Y
10.5
Median 5Y
11.7
Industry
13.8
vs History
76
vs Industry
10
Median 3Y
3.3
Median 5Y
3.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
CTS 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
CTS Co Ltd
TSE:4345
38.8B JPY 3.4 19.7 8.6 11.4
US
Cintas Corp
NASDAQ:CTAS
76B USD 6.3 37.6 25.2 29.5
US
Copart Inc
NASDAQ:CPRT
56.9B USD 12.9 40.5 29.6 33.3
AU
Brambles Ltd
ASX:BXB
26.8B AUD 2.6 21.5 15.1 15.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.1B CAD 4 48.9 15.6 24.5
US
Aurora Innovation Inc
NASDAQ:AUR
12.2B USD 0 -15.1 -13.3 -12.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
631B INR 14.4 53.2 40.5 42.1
FR
Spie SA
PAR:SPIE
4.9B EUR 0.5 22.3 8 13.6
US
IAA Inc
F:3NI
4.9B EUR 2.4 17.5 11.5 14.4
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/S Multiple
Revenue Growth P/S to Growth
JP
C
CTS Co Ltd
TSE:4345
Average P/S: 5.5
3.4
22%
0.2
US
Cintas Corp
NASDAQ:CTAS
6.3
26%
0.2
US
Copart Inc
NASDAQ:CPRT
12.9
40%
0.3
AU
Brambles Ltd
ASX:BXB
2.6
18%
0.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4
27%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Not Available N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
14.4
41%
0.4
FR
Spie SA
PAR:SPIE
0.5
29%
0
US
I
IAA Inc
F:3NI
2.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
2.6
26%
0.1
P/E Multiple
Earnings Growth P/E to Growth
JP
C
CTS Co Ltd
TSE:4345
Average P/E: 32.3
19.7
28%
0.7
US
Cintas Corp
NASDAQ:CTAS
37.6
36%
1.1
US
Copart Inc
NASDAQ:CPRT
40.5
46%
0.9
AU
Brambles Ltd
ASX:BXB
21.5
36%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
48.9
342%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -15.1 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
53.2
63%
0.8
FR
Spie SA
PAR:SPIE
22.3
117%
0.2
US
I
IAA Inc
F:3NI
17.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
81%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
C
CTS Co Ltd
TSE:4345
Average EV/EBITDA: 18.6
8.6
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
25.2
31%
0.8
US
Copart Inc
NASDAQ:CPRT
29.6
45%
0.7
AU
Brambles Ltd
ASX:BXB
15.1
114%
0.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.6
38%
0.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.3 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
40.5
50%
0.8
FR
Spie SA
PAR:SPIE
8
42%
0.2
US
I
IAA Inc
F:3NI
11.5
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
35%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
C
CTS Co Ltd
TSE:4345
Average EV/EBIT: 22.8
11.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
29.5
33%
0.9
US
Copart Inc
NASDAQ:CPRT
33.3
46%
0.7
AU
Brambles Ltd
ASX:BXB
15.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.5
44%
0.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.9 N/A N/A
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
42.1
50%
0.8
FR
Spie SA
PAR:SPIE
13.6
59%
0.2
US
I
IAA Inc
F:3NI
14.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
59%
0.4

See Also

Discover More
Back to Top