Nippon Paint Holdings Co Ltd
TSE:4612

Watchlist Manager
Nippon Paint Holdings Co Ltd Logo
Nippon Paint Holdings Co Ltd
TSE:4612
Watchlist
Price: 1 028.5 JPY 1.18% Market Closed
Market Cap: 2.4T JPY
Have any thoughts about
Nippon Paint Holdings Co Ltd?
Write Note

Relative Value

The Relative Value of one Nippon Paint Holdings Co Ltd stock under the Base Case scenario is 1 539.99 JPY. Compared to the current market price of 1 028.5 JPY, Nippon Paint Holdings Co Ltd is Undervalued by 33%.

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
1 539.99 JPY
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
42
Median 3Y
1.9
Median 5Y
2.2
Industry
1.5
Forward
1.5
vs History
92
vs Industry
38
Median 3Y
27.9
Median 5Y
36
Industry
21.7
Forward
18.4
vs History
76
vs Industry
39
Median 3Y
21.6
Median 5Y
26.7
Industry
13
vs History
41
vs Industry
39
Median 3Y
15.5
Median 5Y
17.3
Industry
20.5
vs History
90
vs Industry
43
Median 3Y
2
Median 5Y
2.3
Industry
1.6
vs History
92
vs Industry
40
Median 3Y
2.2
Median 5Y
2.5
Industry
1.6
Forward
1.7
vs History
92
vs Industry
61
Median 3Y
5.8
Median 5Y
6.6
Industry
7.2
vs History
92
vs Industry
41
Median 3Y
17.7
Median 5Y
20.5
Industry
13.2
Forward
11
vs History
92
vs Industry
38
Median 3Y
25.2
Median 5Y
28.8
Industry
17.5
vs History
76
vs Industry
38
Median 3Y
24.9
Median 5Y
31.3
Industry
13.9
vs History
73
vs Industry
30
Median 3Y
39.1
Median 5Y
46.1
Industry
19.1
vs History
90
vs Industry
47
Median 3Y
1.4
Median 5Y
1.5
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Nippon Paint Holdings 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
Nippon Paint Holdings Co Ltd
TSE:4612
2.4T JPY 1.5 19.6 11.4 15.2
US
Sherwin-Williams Co
NYSE:SHW
86.6B USD 3.8 33.8 21.9 25.5
US
Ecolab Inc
NYSE:ECL
67.7B USD 4.3 33.1 21.1 28.8
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1T JPY 4.1 19.7 8.7 11.5
CH
Givaudan SA
SIX:GIVN
36.5B CHF 5.1 35.4 24.7 31.6
US
Dupont De Nemours Inc
NYSE:DD
32B USD 2.6 40.1 12.6 20.9
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nippon Paint Holdings Co Ltd
TSE:4612
Average EV/EBITDA: 20.1
11.4
29%
0.4
US
Sherwin-Williams Co
NYSE:SHW
21.9
27%
0.8
US
Ecolab Inc
NYSE:ECL
21.1
38%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
36%
0.2
CH
Givaudan SA
SIX:GIVN
24.7
34%
0.7
US
Dupont De Nemours Inc
NYSE:DD
12.6
32%
0.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
131%
0.1
US
PPG Industries Inc
NYSE:PPG
11.4
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.9
203%
0.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
32.4
10%
3.2
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nippon Paint Holdings Co Ltd
TSE:4612
Average EV/EBIT: 24
15.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.5
34%
0.7
US
Ecolab Inc
NYSE:ECL
28.8
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.5
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.6
44%
0.7
US
Dupont De Nemours Inc
NYSE:DD
20.9
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

See Also

Discover More
Back to Top