Kyorin Holdings Inc
TSE:4569

Watchlist Manager
Kyorin Holdings Inc Logo
Kyorin Holdings Inc
TSE:4569
Watchlist
Price: 1 626 JPY 1.75% Market Closed
Market Cap: 93.4B JPY

Relative Value

The Relative Value of one Kyorin Holdings Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 626 JPY, Kyorin Holdings Inc 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.

Kyorin Holdings Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

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
93.4B JPY 0.7 9.8 5.8 8
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.4 56.1 37.6 40.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 5.8 -157.8 0.4 1.9
US
Johnson & Johnson
NYSE:JNJ
528.5B USD 5.7 21.1 17.2 22.3
CH
Roche Holding AG
SIX:ROG
275.5B CHF 4.5 29.2 12.4 14.5
UK
AstraZeneca PLC
LSE:AZN
209.1B GBP 0 0.3 0 0
US
Merck & Co Inc
NYSE:MRK
273.9B USD 4.3 14.4 10.2 12.1
CH
Novartis AG
SIX:NOVN
219.6B CHF 5 19.4 15.3 19.8
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.5 16.7 11.6 13.5
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
146.9B USD 2.4 15.2 7.7 10.5
P/E Multiple
Earnings Growth PEG
JP
Kyorin Holdings Inc
TSE:4569
Average P/E: 20.3
9.8
-20%
N/A
US
Eli Lilly and Co
NYSE:LLY
56.1
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -157.8 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
21.1
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.2
29%
1
UK
AstraZeneca PLC
LSE:AZN
0.3
37%
0
US
Merck & Co Inc
NYSE:MRK
14.4
15%
1
CH
Novartis AG
SIX:NOVN
19.4
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
16.7
3%
5.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
15.2
27%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kyorin Holdings Inc
TSE:4569
Average EV/EBITDA: 42.1
5.8
-16%
N/A
US
Eli Lilly and Co
NYSE:LLY
37.6
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
0.4
36%
0
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
0
10%
0
US
Merck & Co Inc
NYSE:MRK
10.2
6%
1.7
CH
Novartis AG
SIX:NOVN
15.3
6%
2.6
DK
Novo Nordisk A/S
CSE:NOVO B
11.6
1%
11.6
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.7
0%
N/A