S

Sosei Group Corp
TSE:4565

Watchlist Manager
Sosei Group Corp
TSE:4565
Watchlist
Price: 797 JPY -0.13% Market Closed
Market Cap: 72.1B JPY

Relative Value

The Relative Value of one Sosei Group Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 797 JPY, Sosei Group Corp is hidden .

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.

Sosei Group Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
40
Median 3Y
6.4
Median 5Y
8.1
Industry
2.7
Forward
2
vs History
vs Industry
0
Median 3Y
-15.8
Median 5Y
-13.2
Industry
21.6
Forward
41.7
vs History
vs Industry
1
Median 3Y
-6
Median 5Y
14.9
Industry
16.9
vs History
vs Industry
33
Median 3Y
3.1
Median 5Y
6.2
Industry
22.9
vs History
98
vs Industry
55
Median 3Y
1.9
Median 5Y
2.1
Industry
2.3
vs History
90
vs Industry
31
Median 3Y
6
Median 5Y
6.9
Industry
3
Forward
2.8
vs History
82
vs Industry
39
Median 3Y
6.9
Median 5Y
8
Industry
5.6
vs History
vs Industry
11
Median 3Y
-26
Median 5Y
-18.2
Industry
13.4
Forward
21.5
vs History
vs Industry
7
Median 3Y
-15
Median 5Y
-12.3
Industry
16.7
vs History
vs Industry
1
Median 3Y
-8.1
Median 5Y
10.2
Industry
16.1
vs History
vs Industry
0
Median 3Y
-7.2
Median 5Y
10.6
Industry
18.9
vs History
98
vs Industry
58
Median 3Y
1.4
Median 5Y
2.1
Industry
2

Multiples Across Competitors

Competitors Multiples
Sosei Group Corp 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
Sosei Group Corp
TSE:4565
72.1B JPY 2.5 -11.7 -23.9 -11.8
US
Eli Lilly and Co
NYSE:LLY
977B USD 16.4 53.1 35.6 38.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
528.3B USD 5.7 21 17.2 22.3
CH
Roche Holding AG
SIX:ROG
275.3B CHF 4.5 29.2 12.4 14.5
UK
AstraZeneca PLC
LSE:AZN
217.5B GBP 5 31 108.3 158.5
CH
Novartis AG
SIX:NOVN
219.7B CHF 4.9 19 12 15.5
US
Merck & Co Inc
NYSE:MRK
276B USD 4.3 14.5 10.3 12.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.6T DKK 5.1 15.6 10.9 12.6
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
147.2B USD 2.3 15 7.6 10.4
P/E Multiple
Earnings Growth PEG
JP
S
Sosei Group Corp
TSE:4565
Average P/E: 24.8
Negative Multiple: -11.7
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.1
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
21
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.2
29%
1
UK
AstraZeneca PLC
LSE:AZN
31
37%
0.8
CH
Novartis AG
SIX:NOVN
19
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.5
15%
1
DK
Novo Nordisk A/S
CSE:NOVO B
15.6
3%
5.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
15
27%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
S
Sosei Group Corp
TSE:4565
Average EV/EBITDA: 439.9
Negative Multiple: -23.9
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
35.6
34%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
17.2
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.4
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
108.3
10%
10.8
CH
Novartis AG
SIX:NOVN
12
6%
2
US
Merck & Co Inc
NYSE:MRK
10.3
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
10.9
1%
10.9
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.6
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
S
Sosei Group Corp
TSE:4565
Average EV/EBIT: 1 883.6
Negative Multiple: -11.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.2
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
22.3
15%
1.5
CH
Roche Holding AG
SIX:ROG
14.5
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
158.5
23%
6.9
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
US
Merck & Co Inc
NYSE:MRK
12.2
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.6
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.4
7%
1.5