J

JCU Corp
TSE:4975

Watchlist Manager
JCU Corp
TSE:4975
Watchlist
Price: 5 500 JPY 2.42% Market Closed
Market Cap: 139.4B JPY

Relative Value

The Relative Value of one JCU Corp stock under the Base Case scenario is 3 594.42 JPY. Compared to the current market price of 5 500 JPY, JCU Corp is Overvalued by 35%.

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
3 594.42 JPY
Overvaluation 35%
Relative Value
Price
J
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
23
Median 3Y
3.4
Median 5Y
3.7
Industry
1.6
Forward
4.7
vs History
47
vs Industry
53
Median 3Y
14.4
Median 5Y
15.2
Industry
20.8
Forward
15.5
vs History
20
vs Industry
45
Median 3Y
11.3
Median 5Y
14.5
Industry
13.7
vs History
0
vs Industry
40
Median 3Y
18.4
Median 5Y
18.5
Industry
22.1
vs History
28
vs Industry
36
Median 3Y
2.2
Median 5Y
2.3
Industry
1.7
vs History
20
vs Industry
34
Median 3Y
2.5
Median 5Y
2.8
Industry
1.8
Forward
3.8
vs History
26
vs Industry
66
Median 3Y
4.1
Median 5Y
4.3
Industry
7.3
vs History
33
vs Industry
61
Median 3Y
6.8
Median 5Y
7
Industry
13.1
Forward
8.7
vs History
33
vs Industry
64
Median 3Y
7.4
Median 5Y
7.6
Industry
17.6
vs History
20
vs Industry
58
Median 3Y
8.3
Median 5Y
11.1
Industry
15.2
vs History
0
vs Industry
43
Median 3Y
12.4
Median 5Y
14.1
Industry
21.2
vs History
30
vs Industry
17
Median 3Y
3.3
Median 5Y
3.5
Industry
1.3

Multiples Across Competitors

Competitors Multiples
JCU 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
JCU Corp
TSE:4975
136.7B JPY 4.6 16.1 8.8 9.5
US
Sherwin-Williams Co
NYSE:SHW
88.3B USD 3.8 34.3 22.9 27
US
Ecolab Inc
NYSE:ECL
78.8B USD 4.9 39.6 22.6 30.3
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.6T JPY 4.1 21.3 10.3 14.2
CH
Givaudan SA
SIX:GIVN
29.8B CHF 4 27.3 18.5 23.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
248.7B CNY 1.4 22.4 21.9 21.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.8 69.2 42.8 52.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
24.7B USD 1.7 24.8 11.2 13.8
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.8 11.1
CH
DSM-Firmenich AG
AEX:DSFIR
17.9B EUR 1.4 71.6 10.6 36.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
J
JCU Corp
TSE:4975
Average EV/EBITDA: 18.8
8.8
11%
0.8
US
Sherwin-Williams Co
NYSE:SHW
22.9
7%
3.3
US
Ecolab Inc
NYSE:ECL
22.6
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.3
4%
2.6
CH
Givaudan SA
SIX:GIVN
18.5
5%
3.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.9
33%
0.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.8
11%
3.9
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
11.2
4%
2.8
CH
Sika AG
F:SIKA
8.8
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.6
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
J
JCU Corp
TSE:4975
Average EV/EBIT: 25.2
9.5
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
27
8%
3.4
US
Ecolab Inc
NYSE:ECL
30.3
12%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
14.2
N/A N/A
CH
Givaudan SA
SIX:GIVN
23.3
5%
4.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.9
8%
2.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
52.6
11%
4.8
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.8
5%
2.8
CH
Sika AG
F:SIKA
11.1
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.1
36%
1