Kyorin Holdings Inc
TSE:4569

Watchlist Manager
Kyorin Holdings Inc Logo
Kyorin Holdings Inc
TSE:4569
Watchlist
Price: 1 499 JPY 2.18% Market Closed
Market Cap: 86.1B JPY
Have any thoughts about
Kyorin Holdings Inc?
Write Note

Relative Value

The Relative Value of one Kyorin Holdings Inc stock under the Base Case scenario is 2 168.03 JPY. Compared to the current market price of 1 499 JPY, Kyorin Holdings Inc is Undervalued by 31%.

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
2 168.03 JPY
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
75
Median 3Y
0.9
Median 5Y
0.9
Industry
2.5
Forward
0.7
vs History
63
vs Industry
26
Median 3Y
20.1
Median 5Y
18.5
Industry
21.9
Forward
16.5
vs History
vs Industry
6
Median 3Y
30.1
Median 5Y
24
Industry
16.5
vs History
vs Industry
Median 3Y
-20.3
Median 5Y
-20.3
Industry
23.6
vs History
98
vs Industry
68
Median 3Y
0.8
Median 5Y
0.8
Industry
2.1
vs History
85
vs Industry
79
Median 3Y
0.8
Median 5Y
0.8
Industry
2.6
Forward
0.7
vs History
61
vs Industry
74
Median 3Y
1.8
Median 5Y
1.7
Industry
5.2
vs History
82
vs Industry
38
Median 3Y
9.4
Median 5Y
8.8
Industry
13.3
Forward
7.6
vs History
69
vs Industry
30
Median 3Y
16.9
Median 5Y
14.4
Industry
16.6
vs History
vs Industry
7
Median 3Y
24.5
Median 5Y
19
Industry
15.6
vs History
vs Industry
Median 3Y
-21.2
Median 5Y
-13.6
Industry
19.1
vs History
92
vs Industry
72
Median 3Y
0.6
Median 5Y
0.6
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Kyorin Holdings 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
Kyorin Holdings Inc
TSE:4569
86.1B JPY 0.7 17.9 7.9 13.4
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
710.5B USD 17.4 84.9 45.7 51
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
3.3T DKK 12.3 35 24.3 27.8
US
Johnson & Johnson
NYSE:JNJ
373.5B USD 4.3 25.4 12.3 16
US
Merck & Co Inc
NYSE:MRK
251.1B USD 4 20.7 10.5 12.5
CH
Roche Holding AG
SIX:ROG
202.7B CHF 3.5 17.6 9.9 11.8
CH
Novartis AG
SIX:NOVN
183.3B CHF 4.1 11.6 10.1 14
UK
AstraZeneca PLC
LSE:AZN
162.4B GBP 4.1 31.6 169.4 253.9
IE
Endo International PLC
LSE:0Y5F
146B USD 63 -49.9 234.4 587.7
P/E Multiple
Earnings Growth
JP
Kyorin Holdings Inc
TSE:4569
Average P/E: 30.6
17.9
-14%
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A
US
Eli Lilly and Co
NYSE:LLY
84.9
451%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A
DK
Novo Nordisk A/S
CSE:NOVO B
35
86%
US
Johnson & Johnson
NYSE:JNJ
25.4
-22%
US
Merck & Co Inc
NYSE:MRK
20.7
7 321%
CH
Roche Holding AG
SIX:ROG
17.6
32%
CH
Novartis AG
SIX:NOVN
11.6
21%
UK
AstraZeneca PLC
LSE:AZN
31.6
177%
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -49.9 N/A

See Also

Discover More
Back to Top