SMC Corp
TSE:6273

Watchlist Manager
SMC Corp Logo
SMC Corp
TSE:6273
Watchlist
Price: 46 880 JPY 5.28% Market Closed
Market Cap: 3.2T JPY

Relative Value

The Relative Value of one SMC Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 46 880 JPY, SMC Corp is hidden .

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.

SMC Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
16
Median 3Y
5.6
Median 5Y
6
Industry
1.5
Forward
3.7
vs History
90
vs Industry
33
Median 3Y
23.2
Median 5Y
25.6
Industry
19.8
Forward
18
vs History
96
vs Industry
22
Median 3Y
31.4
Median 5Y
32.7
Industry
14.2
vs History
28
vs Industry
4
Median 3Y
127.4
Median 5Y
57.1
Industry
19.8
vs History
98
vs Industry
44
Median 3Y
2.5
Median 5Y
2.7
Industry
1.7
vs History
98
vs Industry
19
Median 3Y
4.8
Median 5Y
5.2
Industry
1.6
Forward
3
vs History
98
vs Industry
33
Median 3Y
9.8
Median 5Y
10.2
Industry
5.8
vs History
98
vs Industry
33
Median 3Y
15
Median 5Y
16.2
Industry
12
Forward
10.2
vs History
96
vs Industry
36
Median 3Y
16.5
Median 5Y
18.5
Industry
15.6
Forward
0
vs History
96
vs Industry
26
Median 3Y
26.9
Median 5Y
27.8
Industry
14.2
vs History
30
vs Industry
4
Median 3Y
103.8
Median 5Y
48
Industry
17.7
vs History
98
vs Industry
29
Median 3Y
3
Median 5Y
3.3
Industry
1.3

Multiples Across Competitors

Competitors Multiples
SMC Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
SMC Corp
TSE:6273
3T JPY 3.8 18.5 11 13
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
756.9B SEK 4.3 25.4 16.4 20.2
US
Parker-Hannifin Corp
NYSE:PH
77B USD 3.9 24.4 16.8 20.6
US
Illinois Tool Works Inc
NYSE:ITW
70.4B USD 4.4 20.2 16.4 18
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.2T JPY 1.9 36 17.8 26
US
Otis Worldwide Corp
NYSE:OTIS
36.8B USD 2.6 24 20.3 22.3
CH
Schindler Holding AG
SIX:SCHP
29.4B CHF 2.6 48.2 21.4 29.7
US
Ingersoll Rand Inc
NYSE:IR
30.2B USD 4.2 36 17.2 22.9
FI
Kone Oyj
OMXH:KNEBV
26.3B EUR 2.4 27.7 15.8 19.4
US
Xylem Inc
NYSE:XYL
28.1B USD 3.3 31.6 17.8 27.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
SMC Corp
TSE:6273
Average EV/EBITDA: 15 635.6
11
9%
1.2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
16.4
6%
2.7
US
Parker-Hannifin Corp
NYSE:PH
16.8
8%
2.1
US
Illinois Tool Works Inc
NYSE:ITW
16.4
3%
5.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
17.8
19%
0.9
US
Otis Worldwide Corp
NYSE:OTIS
20.3
8%
2.5
CH
Schindler Holding AG
SIX:SCHP
21.4
13%
1.6
US
Ingersoll Rand Inc
NYSE:IR
17.2
10%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
15.8
10%
1.6
US
Xylem Inc
NYSE:XYL
17.8
12%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
SMC Corp
TSE:6273
Average EV/EBIT: 19 126.2
13
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
20.2
8%
2.5
US
Parker-Hannifin Corp
NYSE:PH
20.6
13%
1.6
US
Illinois Tool Works Inc
NYSE:ITW
18
4%
4.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
26
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
22.3
8%
2.8
CH
Schindler Holding AG
SIX:SCHP
29.7
18%
1.6
US
Ingersoll Rand Inc
NYSE:IR
22.9
16%
1.4
FI
K
Kone Oyj
OMXH:KNEBV
19.4
11%
1.8
US
Xylem Inc
NYSE:XYL
27.1
18%
1.5