Noritake Co Ltd
TSE:5331

Watchlist Manager
Noritake Co Ltd Logo
Noritake Co Ltd
TSE:5331
Watchlist
Price: 3 865 JPY 2.38% Market Closed
Market Cap: 114.8B JPY
Have any thoughts about
Noritake Co Ltd?
Write Note

Relative Value

The Relative Value of one Noritake Co Ltd stock under the Base Case scenario is 2 243.1 JPY. Compared to the current market price of 3 865 JPY, Noritake Co Ltd is Overvalued by 42%.

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
2 243.1 JPY
Overvaluation 42%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
64
Median 3Y
0.3
Median 5Y
0.2
Industry
1.6
Forward
0.8
vs History
31
vs Industry
58
Median 3Y
4.6
Median 5Y
6.4
Industry
20.7
Forward
8.3
vs History
15
vs Industry
60
Median 3Y
5.2
Median 5Y
4.2
Industry
14.8
vs History
22
vs Industry
30
Median 3Y
16.6
Median 5Y
11.7
Industry
21.3
vs History
15
vs Industry
74
Median 3Y
0.3
Median 5Y
0.3
Industry
1.8
vs History
15
vs Industry
69
Median 3Y
0.2
Median 5Y
0.2
Industry
1.7
Forward
0.7
vs History
17
vs Industry
69
Median 3Y
0.9
Median 5Y
0.8
Industry
6.2
vs History
17
vs Industry
56
Median 3Y
2.3
Median 5Y
2.4
Industry
12.4
Forward
5.5
vs History
30
vs Industry
52
Median 3Y
3.9
Median 5Y
5.8
Industry
16
vs History
15
vs Industry
62
Median 3Y
4.4
Median 5Y
3.5
Industry
14.8
vs History
17
vs Industry
47
Median 3Y
5.8
Median 5Y
5.4
Industry
18.1
vs History
15
vs Industry
71
Median 3Y
0.2
Median 5Y
0.2
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Noritake 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
Noritake Co Ltd
TSE:5331
111.4B JPY 0.8 9.5 6.1 8.8
US
Parker-Hannifin Corp
NYSE:PH
83.1B USD 4.2 28.7 18.1 22.2
US
Illinois Tool Works Inc
NYSE:ITW
76.5B USD 4.8 22.1 17.8 19.5
SE
Atlas Copco AB
STO:ATCO A
822.1B SEK 4.7 28.6 18.3 22.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
7.5T JPY 1.5 31.6 14.7 21.5
US
Otis Worldwide Corp
NYSE:OTIS
37.3B USD 2.6 22.9 18.9 20.6
US
Ingersoll Rand Inc
NYSE:IR
37B USD 5.2 44.2 21.3 28.4
CH
Schindler Holding AG
SIX:SCHP
26.8B CHF 2.4 44 19.4 26.8
US
Xylem Inc
NYSE:XYL
28.6B USD 3.4 34.4 17.2 25.5
US
Dover Corp
NYSE:DOV
25.9B USD 3.1 16.6 16.6 20.5
US
Fortive Corp
NYSE:FTV
25.8B USD 4.2 29 16.7 24.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Noritake Co Ltd
TSE:5331
Average EV/EBITDA: 16.8
6.1
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
18.1
28%
0.7
US
Illinois Tool Works Inc
NYSE:ITW
17.8
15%
1.2
SE
Atlas Copco AB
STO:ATCO A
18.3
16%
1.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.7
64%
0.2
US
Otis Worldwide Corp
NYSE:OTIS
18.9
21%
0.9
US
Ingersoll Rand Inc
NYSE:IR
21.3
43%
0.5
CH
Schindler Holding AG
SIX:SCHP
19.4
43%
0.5
US
Xylem Inc
NYSE:XYL
17.2
74%
0.2
US
Dover Corp
NYSE:DOV
16.6
16%
1
US
Fortive Corp
NYSE:FTV
16.7
30%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Noritake Co Ltd
TSE:5331
Average EV/EBIT: 21.9
8.8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.2
36%
0.6
US
Illinois Tool Works Inc
NYSE:ITW
19.5
15%
1.3
SE
Atlas Copco AB
STO:ATCO A
22.5
18%
1.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
21.5
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
20.6
21%
1
US
Ingersoll Rand Inc
NYSE:IR
28.4
72%
0.4
CH
Schindler Holding AG
SIX:SCHP
26.8
62%
0.4
US
Xylem Inc
NYSE:XYL
25.5
108%
0.2
US
Dover Corp
NYSE:DOV
20.5
22%
0.9
US
Fortive Corp
NYSE:FTV
24.2
46%
0.5

See Also

Discover More
Back to Top