Nitta Corp
TSE:5186

Watchlist Manager
Nitta Corp Logo
Nitta Corp
TSE:5186
Watchlist
Price: 3 815 JPY 0.53% Market Closed
Market Cap: 105.5B JPY

Relative Value

The Relative Value of one Nitta Corp stock under the Base Case scenario is 2 591.35 JPY. Compared to the current market price of 3 815 JPY, Nitta Corp is Overvalued by 32%.

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
2 591.35 JPY
Overvaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
50
Median 3Y
1
Median 5Y
0.9
Industry
1.6
Forward
1.2
vs History
61
vs Industry
56
Median 3Y
8.6
Median 5Y
9.1
Industry
20.5
Forward
10.2
vs History
12
vs Industry
39
Median 3Y
9
Median 5Y
8.5
Industry
15
vs History
vs Industry
28
Median 3Y
11.2
Median 5Y
11.7
Industry
21.2
vs History
36
vs Industry
75
Median 3Y
0.7
Median 5Y
0.7
Industry
1.9
vs History
15
vs Industry
66
Median 3Y
0.6
Median 5Y
0.5
Industry
1.7
Forward
0.8
vs History
20
vs Industry
65
Median 3Y
2.4
Median 5Y
2
Industry
6.2
vs History
20
vs Industry
48
Median 3Y
6.7
Median 5Y
5.5
Industry
12.1
Forward
8.7
vs History
20
vs Industry
37
Median 3Y
11.5
Median 5Y
10
Industry
15.8
vs History
7
vs Industry
51
Median 3Y
5.1
Median 5Y
4.6
Industry
15.1
vs History
vs Industry
36
Median 3Y
6.5
Median 5Y
6.5
Industry
18.6
vs History
28
vs Industry
73
Median 3Y
0.5
Median 5Y
0.4
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Nitta Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Nitta Corp
TSE:5186
105.6B JPY 1.2 9.1 8.9 15.5
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
SE
Atlas Copco AB
STO:ATCO A
863.8B SEK 4.9 29 18.7 23.1
US
Parker-Hannifin Corp
NYSE:PH
77.8B USD 3.9 24.6 17 20.8
US
Illinois Tool Works Inc
NYSE:ITW
74.8B USD 4.7 21.4 17.3 19
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
8.6T JPY 1.7 33.5 16.6 24.3
US
Otis Worldwide Corp
NYSE:OTIS
40B USD 2.8 24.3 20 21.8
CH
Schindler Holding AG
SIX:SCHP
31B CHF 2.7 50.8 22.7 31.5
US
Ingersoll Rand Inc
NYSE:IR
33B USD 4.6 39.3 18.7 24.9
FI
Kone Oyj
OMXH:KNEBV
27.7B EUR 2.5 29.1 16.7 20.4
US
Xylem Inc
NYSE:XYL
29.8B USD 3.5 33.5 18.8 28.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nitta Corp
TSE:5186
Average EV/EBITDA: 15 636
8.9
5%
1.8
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
18.7
10%
1.9
US
Parker-Hannifin Corp
NYSE:PH
17
9%
1.9
US
Illinois Tool Works Inc
NYSE:ITW
17.3
4%
4.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
16.6
18%
0.9
US
Otis Worldwide Corp
NYSE:OTIS
20
12%
1.7
CH
Schindler Holding AG
SIX:SCHP
22.7
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
18.7
11%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
16.7
9%
1.9
US
Xylem Inc
NYSE:XYL
18.8
12%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nitta Corp
TSE:5186
Average EV/EBIT: 19 127.2
15.5
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
23.1
8%
2.9
US
Parker-Hannifin Corp
NYSE:PH
20.8
13%
1.6
US
Illinois Tool Works Inc
NYSE:ITW
19
4%
4.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
24.3
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
21.8
12%
1.8
CH
Schindler Holding AG
SIX:SCHP
31.5
18%
1.7
US
Ingersoll Rand Inc
NYSE:IR
24.9
13%
1.9
FI
K
Kone Oyj
OMXH:KNEBV
20.4
11%
1.9
US
Xylem Inc
NYSE:XYL
28.7
18%
1.6