Kose Corp
TSE:4922

Watchlist Manager
Kose Corp Logo
Kose Corp
TSE:4922
Watchlist
Price: 6 887 JPY -0.07% Market Closed
Market Cap: 393B JPY
Have any thoughts about
Kose Corp?
Write Note

Relative Value

The Relative Value of one Kose Corp stock under the Base Case scenario is 11 345.72 JPY. Compared to the current market price of 6 887 JPY, Kose Corp is Undervalued by 39%.

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
11 345.72 JPY
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
28
Median 3Y
2.4
Median 5Y
2.6
Industry
1
Forward
1.2
vs History
34
vs Industry
12
Median 3Y
42.1
Median 5Y
42.3
Industry
16.8
Forward
23.7
vs History
69
vs Industry
19
Median 3Y
33.4
Median 5Y
32.6
Industry
11.9
vs History
65
vs Industry
20
Median 3Y
58.6
Median 5Y
51.1
Industry
17.6
vs History
98
vs Industry
29
Median 3Y
2.7
Median 5Y
3.2
Industry
1.6
vs History
98
vs Industry
36
Median 3Y
2.1
Median 5Y
2.2
Industry
1.2
Forward
0.9
vs History
98
vs Industry
62
Median 3Y
3
Median 5Y
3.2
Industry
3.8
vs History
98
vs Industry
19
Median 3Y
18.1
Median 5Y
18.3
Industry
10.3
Forward
8.3
vs History
96
vs Industry
14
Median 3Y
26.4
Median 5Y
26.5
Industry
12.9
Forward
12.8
vs History
76
vs Industry
24
Median 3Y
26.6
Median 5Y
27.6
Industry
12.1
vs History
73
vs Industry
24
Median 3Y
44.1
Median 5Y
48.4
Industry
15.3
vs History
98
vs Industry
24
Median 3Y
2.9
Median 5Y
3.3
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Kose 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
Kose Corp
TSE:4922
393B JPY 1.2 49.6 9.7 15.2
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 203.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
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
26.7B USD 1.7 131.4 13 19.8
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
P/S Multiple
Revenue Growth P/S to Growth
JP
Kose Corp
TSE:4922
Average P/S: 104.6
1.2
20%
0.1
JP
F
Fancl Corp
TSE:4921
1 109.9
20%
56.7
FR
L'Oreal SA
PAR:OR
4.2
22%
0.2
UK
Unilever PLC
LSE:ULVR
2.3
10%
0.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
8.8
25%
0.3
UK
HALEON PLC
LSE:HLN
3.1
11%
0.3
DE
Beiersdorf AG
XETRA:BEI
2.9
17%
0.2
US
Estee Lauder Companies Inc
NYSE:EL
1.7
7%
0.2
JP
Kao Corp
TSE:4452
1.9
13%
0.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
7.8
32%
0.2
IN
Dabur India Ltd
NSE:DABUR
7.3
31%
0.2
P/E Multiple
Earnings Growth P/E to Growth
JP
Kose Corp
TSE:4922
Average P/E: 1 755.5
49.6
82%
0.6
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.5
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
131.4
245%
0.5
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kose Corp
TSE:4922
Average EV/EBITDA: 757.3
9.7
68%
0.1
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
13
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kose Corp
TSE:4922
Average EV/EBIT: 1 018.1
15.2
77%
0.2
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
203.9
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.8
35%
0.6
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Discover More
Back to Top