Harmonic Drive Systems Inc
TSE:6324

Watchlist Manager
Harmonic Drive Systems Inc Logo
Harmonic Drive Systems Inc
TSE:6324
Watchlist
Price: 4 375 JPY 14.68% Market Closed
Market Cap: ¥421.4B

Relative Value

The Relative Value of one Harmonic Drive Systems Inc stock under the Base Case scenario is 1 908.93 JPY. Compared to the current market price of 4 375 JPY, Harmonic Drive Systems Inc is Overvalued by 56%.

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
1 908.93 JPY
Overvaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Harmonic Drive Systems Inc 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
Harmonic Drive Systems Inc
TSE:6324
414.2B JPY 7.2 90.1 44.7 266.8
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
129B USD 6.2 35.7 25 30.2
JP
Freund Corp
TSE:6312
16.9T JPY 607.7 8 494.3 4 698.9 5 768.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
16.7T JPY 3.5 58.7 29 42.5
SE
Atlas Copco AB
STO:ATCO A
951.3B SEK 5.6 35.9 22 28.1
US
Illinois Tool Works Inc
NYSE:ITW
85.6B USD 5.3 27.9 19.8 21.7
US
Barnes Group Inc
NYSE:B
82.8B USD 4.8 16.1 7.9 9.8
SE
Sandvik AB
STO:SAND
483.6B SEK 4 32.7 18.1 24.6
CH
Schindler Holding AG
SIX:SCHP
31.5B CHF 2.8 31.8 18.4 23
JP
Fanuc Corp
TSE:6954
6T JPY 7.2 37.1 23.9 30.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Harmonic Drive Systems Inc
TSE:6324
Average EV/EBITDA: 16 066.2
44.7
30%
1.5
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
25
11%
2.3
JP
Freund Corp
TSE:6312
4 698.9
N/A N/A
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
29
19%
1.5
SE
Atlas Copco AB
STO:ATCO A
22
10%
2.2
US
Illinois Tool Works Inc
NYSE:ITW
19.8
6%
3.3
US
Barnes Group Inc
NYSE:B
7.9
14%
0.6
SE
Sandvik AB
STO:SAND
18.1
8%
2.3
CH
Schindler Holding AG
SIX:SCHP
18.4
8%
2.3
JP
Fanuc Corp
TSE:6954
23.9
10%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Harmonic Drive Systems Inc
TSE:6324
Average EV/EBIT: 19 674
266.8
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
30.2
15%
2
JP
Freund Corp
TSE:6312
5 768.3
N/A N/A
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
42.5
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
28.1
10%
2.8
US
Illinois Tool Works Inc
NYSE:ITW
21.7
6%
3.6
US
Barnes Group Inc
NYSE:B
9.8
16%
0.6
SE
Sandvik AB
STO:SAND
24.6
11%
2.2
CH
Schindler Holding AG
SIX:SCHP
23
10%
2.3
JP
Fanuc Corp
TSE:6954
30.3
N/A N/A