Iwaki Co Ltd
TSE:6237

Watchlist Manager
Iwaki Co Ltd Logo
Iwaki Co Ltd
TSE:6237
Watchlist
Price: 2 633 JPY 0.23% Market Closed
Market Cap: 59.2B JPY

Relative Value

The Relative Value of one Iwaki Co Ltd stock under the Base Case scenario is 2 645.76 JPY. Compared to the current market price of 2 633 JPY, Iwaki Co Ltd is Fairly Valued.

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
2 645.76 JPY
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
56
Median 3Y
1.2
Median 5Y
0.8
Industry
1.9
Forward
1.2
vs History
19
vs Industry
56
Median 3Y
12.2
Median 5Y
9.4
Industry
22.8
Forward
12.3
vs History
53
vs Industry
25
Median 3Y
15.3
Median 5Y
14
Industry
15.9
vs History
47
vs Industry
7
Median 3Y
23.1
Median 5Y
18.7
Industry
22.2
vs History
19
vs Industry
54
Median 3Y
1.5
Median 5Y
1.1
Industry
2.2
vs History
12
vs Industry
61
Median 3Y
1.1
Median 5Y
0.7
Industry
2
Forward
1.1
vs History
9
vs Industry
72
Median 3Y
2.6
Median 5Y
1.9
Industry
7
vs History
20
vs Industry
58
Median 3Y
6.9
Median 5Y
6.4
Industry
13.1
vs History
33
vs Industry
58
Median 3Y
9.2
Median 5Y
8.2
Industry
17.5
vs History
34
vs Industry
28
Median 3Y
13.2
Median 5Y
11.5
Industry
16.1
vs History
28
vs Industry
14
Median 3Y
28.9
Median 5Y
18.5
Industry
19.7
vs History
19
vs Industry
47
Median 3Y
1.3
Median 5Y
0.8
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Iwaki 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
Iwaki Co Ltd
TSE:6237
58.4B JPY 1.3 12.7 7.2 9.2
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
119.1B USD 5.9 32.7 24.4 29.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
16.1T JPY 3.3 63.7 29.7 44
SE
Atlas Copco AB
STO:ATCO A
915.2B SEK 5.3 33.2 21.1 26.6
US
Barnes Group Inc
NYSE:B
83.8B USD 5.7 23.4 10 12.8
US
Illinois Tool Works Inc
NYSE:ITW
76B USD 4.8 25.1 18.4 20.2
SE
Sandvik AB
STO:SAND
412.1B SEK 3.4 27.9 15.8 21.6
CH
Schindler Holding AG
SIX:SCHP
33.1B CHF 3 33.5 19.4 24.2
JP
Fanuc Corp
TSE:6954
6.3T JPY 7.7 40 26.2 33.5
FI
Kone Oyj
OMXH:KNEBV
32.5B EUR 2.9 34.1 19.8 24.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Iwaki Co Ltd
TSE:6237
Average EV/EBITDA: 15 637.5
7.2
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.4
11%
2.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
29.7
19%
1.6
SE
Atlas Copco AB
STO:ATCO A
21.1
3%
7
US
Barnes Group Inc
NYSE:B
10
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.4
3%
6.1
SE
Sandvik AB
STO:SAND
15.8
6%
2.6
CH
Schindler Holding AG
SIX:SCHP
19.4
8%
2.4
JP
Fanuc Corp
TSE:6954
26.2
10%
2.6
FI
K
Kone Oyj
OMXH:KNEBV
19.8
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Iwaki Co Ltd
TSE:6237
Average EV/EBIT: 19 128.7
9.2
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.5
15%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
44
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
26.6
4%
6.6
US
Barnes Group Inc
NYSE:B
12.8
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
20.2
4%
5
SE
Sandvik AB
STO:SAND
21.6
8%
2.7
CH
Schindler Holding AG
SIX:SCHP
24.2
10%
2.4
JP
Fanuc Corp
TSE:6954
33.5
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.6
10%
2.5