Maruichi Steel Tube Ltd
TSE:5463

Watchlist Manager
Maruichi Steel Tube Ltd Logo
Maruichi Steel Tube Ltd
TSE:5463
Watchlist
Price: 3 522 JPY 0.89% Market Closed
Market Cap: 280.4B JPY

Relative Value

The Relative Value of one Maruichi Steel Tube Ltd stock under the Base Case scenario is 2 732.42 JPY. Compared to the current market price of 3 522 JPY, Maruichi Steel Tube Ltd is Overvalued by 22%.

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
2 732.42 JPY
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
62
Median 3Y
1
Median 5Y
1.1
Industry
1.8
Forward
1.1
vs History
25
vs Industry
19
Median 3Y
11
Median 5Y
12.2
Industry
15.5
Forward
12.6
vs History
65
vs Industry
18
Median 3Y
9.4
Median 5Y
8.7
Industry
9.5
vs History
11
vs Industry
13
Median 3Y
19
Median 5Y
15.5
Industry
16.7
vs History
28
vs Industry
59
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5
vs History
28
vs Industry
71
Median 3Y
0.6
Median 5Y
0.6
Industry
2.1
Forward
0.7
vs History
11
vs Industry
57
Median 3Y
3.4
Median 5Y
3.3
Industry
7.3
vs History
4
vs Industry
25
Median 3Y
4.5
Median 5Y
4.4
Industry
9.9
Forward
5
vs History
7
vs Industry
24
Median 3Y
5.4
Median 5Y
5.5
Industry
12.7
vs History
47
vs Industry
25
Median 3Y
6.3
Median 5Y
5.5
Industry
10.5
vs History
11
vs Industry
16
Median 3Y
10.7
Median 5Y
9.2
Industry
13.5
vs History
23
vs Industry
62
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Maruichi Steel Tube Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Maruichi Steel Tube Ltd
TSE:5463
285.9B JPY 1.1 16.8 6.1 7.8
ZA
Kumba Iron Ore Ltd
JSE:KIO
111.4B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
243.7B BRL 1.2 7.7 4 5.2
AU
Fortescue Metals Group Ltd
ASX:FMG
52.1B AUD 2 8.4 5.8 5.8
AU
Fortescue Ltd
XMUN:FVJ
29.3B EUR 1.9 8.2 5.6 5.6
US
Nucor Corp
NYSE:NUE
30.5B USD 1 15.1 7.5 10.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.5T INR 1.4 74.3 13.7 22.3
LU
ArcelorMittal SA
AEX:MT
24B EUR 0.4 19.5 4.5 7.8
JP
Nippon Steel Corp
TSE:5401
3.6T JPY 0.4 7.7 5.4 9
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
164.7B CNY 0.5 17.4 18.3 18.3
IN
Tata Steel Ltd
NSE:TATASTEEL
1.9T INR 0.9 69.3 9.9 16.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Maruichi Steel Tube Ltd
TSE:5463
Average EV/EBITDA: 8.1
6.1
2%
3
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available N/A N/A
BR
Vale SA
BOVESPA:VALE3
4
10%
0.4
AU
Fortescue Metals Group Ltd
ASX:FMG
5.8
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.6
-9%
N/A
US
Nucor Corp
NYSE:NUE
7.5
7%
1.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.7
15%
0.9
LU
ArcelorMittal SA
AEX:MT
4.5
13%
0.3
JP
Nippon Steel Corp
TSE:5401
5.4
9%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
18.3
46%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
9.9
24%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Maruichi Steel Tube Ltd
TSE:5463
Average EV/EBIT: 10.9
7.8
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available N/A N/A
BR
Vale SA
BOVESPA:VALE3
5.2
8%
0.6
AU
Fortescue Metals Group Ltd
ASX:FMG
5.8
-23%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.6
-23%
N/A
US
Nucor Corp
NYSE:NUE
10.8
11%
1
IN
JSW Steel Ltd
NSE:JSWSTEEL
22.3
15%
1.5
LU
ArcelorMittal SA
AEX:MT
7.8
14%
0.6
JP
Nippon Steel Corp
TSE:5401
9
N/A N/A
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
18.3
12%
1.5
IN
Tata Steel Ltd
NSE:TATASTEEL
16.6
32%
0.5