Torishima Pump Mfg Co Ltd
TSE:6363

Watchlist Manager
Torishima Pump Mfg Co Ltd Logo
Torishima Pump Mfg Co Ltd
TSE:6363
Watchlist
Price: 1 934 JPY 1.15% Market Closed
Market Cap: 51.5B JPY

Relative Value

The Relative Value of one Torishima Pump Mfg Co Ltd stock under the Base Case scenario is 2 516.55 JPY. Compared to the current market price of 1 934 JPY, Torishima Pump Mfg Co Ltd is Undervalued by 23%.

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
2 516.55 JPY
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
70
Median 3Y
0.7
Median 5Y
0.6
Industry
1.5
Forward
0.6
vs History
68
vs Industry
61
Median 3Y
9.9
Median 5Y
9.5
Industry
19.8
Forward
9.6
vs History
vs Industry
20
Median 3Y
14.5
Median 5Y
9.4
Industry
14.2
vs History
vs Industry
15
Median 3Y
-18.6
Median 5Y
-8.4
Industry
19.8
vs History
36
vs Industry
63
Median 3Y
1.1
Median 5Y
0.8
Industry
1.7
vs History
46
vs Industry
69
Median 3Y
0.6
Median 5Y
0.6
Industry
1.6
Forward
0.6
vs History
42
vs Industry
70
Median 3Y
2.3
Median 5Y
2
Industry
5.8
vs History
25
vs Industry
52
Median 3Y
5.4
Median 5Y
4.8
Industry
12
Forward
5.3
vs History
26
vs Industry
51
Median 3Y
7.5
Median 5Y
6.7
Industry
15.6
vs History
vs Industry
22
Median 3Y
12.8
Median 5Y
8
Industry
14.2
vs History
vs Industry
21
Median 3Y
-7.9
Median 5Y
4.5
Industry
17.7
vs History
42
vs Industry
68
Median 3Y
0.7
Median 5Y
0.5
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Torishima Pump Mfg Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Torishima Pump Mfg Co Ltd
TSE:6363
51.5B JPY 0.6 8.1 6.4 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
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 26.1
US
Otis Worldwide Corp
NYSE:OTIS
36.8B USD 2.6 24 20.3 22.3
CH
Schindler Holding AG
SIX:SCHP
29.5B CHF 2.6 48.4 21.5 29.8
US
Ingersoll Rand Inc
NYSE:IR
30.2B USD 4.2 36 17.3 23
FI
Kone Oyj
OMXH:KNEBV
26.2B EUR 2.4 27.6 15.8 19.3
US
Xylem Inc
NYSE:XYL
28.2B USD 3.3 31.7 17.8 27.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Torishima Pump Mfg Co Ltd
TSE:6363
Average EV/EBITDA: 15 635.2
6.4
12%
0.5
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
21.5
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
17.3
10%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
15.8
10%
1.6
US
Xylem Inc
NYSE:XYL
17.8
12%
1.5