Mandom Corp (TSE:4917)

Watchlist Manager

Watchlist

Price: 1 234 JPY 0.82%

Market Cap: 55.7B JPY

Have any thoughts about
Mandom Corp?

Write Note

Section:

Relative Value

The Relative Value of one Mandom Corp stock under the Base Case scenario is 1 310.9 JPY. Compared to the current market price of 1 234 JPY, Mandom Corp is Undervalued by 6%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.7

P/S

vs History	98
vs Industry	57

Median 5Y

Industry

1.1

Forward

0.7

More Details

21.6

P/E

vs History	66
vs Industry	25

Median 5Y

Industry

16.8

Forward

47.2

More Details

7.1

P/OCF

vs History	95
vs Industry	41

Median 5Y

10.7

Industry

11.8

More Details

9.7

P/FCFE

vs History	68
vs Industry	34

Median 5Y

14.5

Industry

17.7

More Details

0.8

P/B

vs History	98
vs Industry	63

Median 5Y

Industry

1.5

More Details

0.3

EV/S

vs History	98
vs Industry	77

Median 5Y

0.7

Industry

1.2

Forward

0.3

More Details

0.8

EV/GP

vs History	98
vs Industry	79

Median 5Y

1.7

Industry

3.8

More Details

3.9

EV/EBITDA

vs History	98
vs Industry	58

Median 5Y

8.2

Industry

10.3

Forward

4.7

More Details

13.5

EV/EBIT

vs History	58
vs Industry	28

Median 5Y

15.6

Industry

13.1

Forward

0.2

More Details

3.1

EV/OCF

vs History	98
vs Industry	54

Median 5Y

7.2

Industry

11.8

More Details

EV/FCFF

vs History	65
vs Industry	45

Median 5Y

6.9

Industry

15.1

More Details

0.4

EV/IC

vs History	98
vs Industry	75

Median 5Y

0.7

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP	Mandom Corp TSE:4917	55.7B JPY	0.7	21.6	3.9	13.5
FR	L'Oreal SA PAR:OR	176B EUR	4.1	27.2	18.1	21.5
UK	Unilever PLC LSE:ULVR	117.3B GBP	2.3	21.3	177.7	204.3
IN	Hindustan Unilever Ltd NSE:HINDUNILVR	5.7T INR	9.3	55.6	38.2	41.7
UK	HALEON PLC LSE:HLN	34.7B GBP	3.1	28.8	17.1	19.6
DE	Beiersdorf AG XETRA:BEI	27.7B EUR	2.9	37.5	16	22.9
US	Estee Lauder Companies Inc NYSE:EL	25.1B USD	1.6	123.7	12.4	18.8
JP	Kao Corp TSE:4452	2.9T JPY	1.8	35	13.9	25.1
IN	Godrej Consumer Products Ltd NSE:GODREJCP	1.2T INR	8.7	-329.5	39.1	41.8
IN	Dabur India Ltd NSE:DABUR	909.1B INR	7.3	50.8	38.5	47
US	Bellring Brands Inc NYSE:BRBR	10.2B USD	5.1	41.2	25.3	28.2

			Revenue Growth
JP	Mandom Corp TSE:4917	Average P/S: 4.3 0.7	16%
FR	L'Oreal SA PAR:OR	4.1	22%
UK	Unilever PLC LSE:ULVR	2.3	10%
IN	Hindustan Unilever Ltd NSE:HINDUNILVR	9.3	25%
UK	HALEON PLC LSE:HLN	3.1	11%
DE	Beiersdorf AG XETRA:BEI	2.9	17%
US	Estee Lauder Companies Inc NYSE:EL	1.6	7%
JP	Kao Corp TSE:4452	1.8	13%
IN	Godrej Consumer Products Ltd NSE:GODREJCP	8.7	32%
IN	Dabur India Ltd NSE:DABUR	7.3	35%
US	Bellring Brands Inc NYSE:BRBR	5.1	35%

			Earnings Growth
JP	Mandom Corp TSE:4917	Average P/E: 44.3 21.6	51%
FR	L'Oreal SA PAR:OR	27.2	30%
UK	Unilever PLC LSE:ULVR	21.3	25%
IN	Hindustan Unilever Ltd NSE:HINDUNILVR	55.6	32%
UK	HALEON PLC LSE:HLN	28.8	-7%
DE	Beiersdorf AG XETRA:BEI	37.5	61%
US	Estee Lauder Companies Inc NYSE:EL	123.7	245%
JP	Kao Corp TSE:4452	35	204%
IN	Godrej Consumer Products Ltd NSE:GODREJCP	Negative Multiple: -329.5	N/A
IN	Dabur India Ltd NSE:DABUR	50.8	40%
US	Bellring Brands Inc NYSE:BRBR	41.2	43%

			EBITDA Growth
JP	Mandom Corp TSE:4917	Average EV/EBITDA: 36.4 3.9	36%
FR	L'Oreal SA PAR:OR	18.1	28%
UK	Unilever PLC LSE:ULVR	177.7	20%
IN	Hindustan Unilever Ltd NSE:HINDUNILVR	38.2	29%
UK	HALEON PLC LSE:HLN	17.1	13%
DE	Beiersdorf AG XETRA:BEI	16	11%
US	Estee Lauder Companies Inc NYSE:EL	12.4	27%
JP	Kao Corp TSE:4452	13.9	55%
IN	Godrej Consumer Products Ltd NSE:GODREJCP	39.1	42%
IN	Dabur India Ltd NSE:DABUR	38.5	34%
US	Bellring Brands Inc NYSE:BRBR	25.3	43%

			EBIT Growth
JP	Mandom Corp TSE:4917	Average EV/EBIT: 44 13.5	N/A
FR	L'Oreal SA PAR:OR	21.5	38%
UK	Unilever PLC LSE:ULVR	204.3	22%
IN	Hindustan Unilever Ltd NSE:HINDUNILVR	41.7	31%
UK	HALEON PLC LSE:HLN	19.6	15%
DE	Beiersdorf AG XETRA:BEI	22.9	21%
US	Estee Lauder Companies Inc NYSE:EL	18.8	72%
JP	Kao Corp TSE:4452	25.1	N/A
IN	Godrej Consumer Products Ltd NSE:GODREJCP	41.8	51%
IN	Dabur India Ltd NSE:DABUR	47	48%
US	Bellring Brands Inc NYSE:BRBR	28.2	37%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

	Fubotv Inc NYSE:FUBO	US
	Bank of America Corp NYSE:BAC	US
	Palantir Technologies Inc NYSE:PLTR	US
C	C3.ai Inc NYSE:AI	US
	Uber Technologies Inc NYSE:UBER	US
	NIO Inc NYSE:NIO	CN
	Fluor Corp NYSE:FLR	US
	Jacobs Engineering Group Inc NYSE:J	US
	TopBuild Corp NYSE:BLD	US
	Abbott Laboratories NYSE:ABT	US
	Chevron Corp NYSE:CVX	US
	Occidental Petroleum Corp NYSE:OXY	US
	Matrix Service Co NASDAQ:MTRX	US
	Automatic Data Processing Inc NASDAQ:ADP	US
	Qualcomm Inc NASDAQ:QCOM	US
	Ambarella Inc NASDAQ:AMBA	US

Mandom Corp
TSE:4917

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Mandom Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	1 116 1 380
Price Target

Mandom Corp TSE:4917

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Mandom Corp Competitors

See Also

Company

Help

Tools

Stocks

Mandom Corp
TSE:4917

Competitors Multiples
Mandom Corp Competitors