Nireco Corp
TSE:6863

Watchlist Manager
Nireco Corp Logo
Nireco Corp
TSE:6863
Watchlist
Price: 2 130 JPY 1.33% Market Closed
Market Cap: 14.4B JPY

Relative Value

The Relative Value of one Nireco Corp stock under the Base Case scenario is 1 815.78 JPY. Compared to the current market price of 2 130 JPY, Nireco Corp is Overvalued by 15%.

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
1 815.78 JPY
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
51
Median 3Y
1.1
Median 5Y
0.9
Industry
1.9
Forward
1.4
vs History
47
vs Industry
56
Median 3Y
9.7
Median 5Y
10.2
Industry
22.8
Forward
10.7
vs History
53
vs Industry
25
Median 3Y
13.2
Median 5Y
11.3
Industry
15.9
vs History
58
vs Industry
0
Median 3Y
13
Median 5Y
13
Industry
22.2
vs History
3
vs Industry
72
Median 3Y
0.7
Median 5Y
0.6
Industry
2.2
vs History
3
vs Industry
60
Median 3Y
0.7
Median 5Y
0.4
Industry
2
Forward
1
vs History
4
vs Industry
72
Median 3Y
1.6
Median 5Y
1.1
Industry
7
vs History
4
vs Industry
62
Median 3Y
3.3
Median 5Y
2.9
Industry
13.1
vs History
6
vs Industry
62
Median 3Y
4
Median 5Y
3.8
Industry
17.5
vs History
46
vs Industry
33
Median 3Y
8.4
Median 5Y
6.8
Industry
16.1
vs History
44
vs Industry
2
Median 3Y
9.5
Median 5Y
6.7
Industry
19.7
vs History
3
vs Industry
68
Median 3Y
0.5
Median 5Y
0.3
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Nireco Corp 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
Nireco Corp
TSE:6863
15.8B JPY 1.4 10.4 5.1 5.9
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
118.3B USD 5.9 32.5 24.2 29.4
SE
Atlas Copco AB
STO:ATCO A
883.1B SEK 5.1 32 20.4 25.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15T JPY 3.1 59.4 27.6 41
US
Barnes Group Inc
NYSE:B
83.9B USD 5.7 23.4 10 12.8
US
Illinois Tool Works Inc
NYSE:ITW
74.5B USD 4.7 24.6 18.1 19.8
SE
Sandvik AB
STO:SAND
402.8B SEK 3.3 27.2 15.5 21.1
CH
Schindler Holding AG
SIX:SCHP
32.5B CHF 2.9 32.9 19 23.7
JP
Fanuc Corp
TSE:6954
6.2T JPY 7.6 39.3 25.7 32.8
FI
Kone Oyj
OMXH:KNEBV
32.2B EUR 2.9 33.7 19.6 24.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nireco Corp
TSE:6863
Average EV/EBITDA: 15 636.9
5.1
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
24.2
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
20.4
3%
6.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
27.6
19%
1.5
US
Barnes Group Inc
NYSE:B
10
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.1
3%
6
SE
Sandvik AB
STO:SAND
15.5
6%
2.6
CH
Schindler Holding AG
SIX:SCHP
19
8%
2.4
JP
Fanuc Corp
TSE:6954
25.7
10%
2.6
FI
K
Kone Oyj
OMXH:KNEBV
19.6
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nireco Corp
TSE:6863
Average EV/EBIT: 19 127.8
5.9
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
29.4
15%
2
SE
Atlas Copco AB
STO:ATCO A
25.7
4%
6.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
41
N/A N/A
US
Barnes Group Inc
NYSE:B
12.8
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.8
4%
5
SE
Sandvik AB
STO:SAND
21.1
8%
2.6
CH
Schindler Holding AG
SIX:SCHP
23.7
10%
2.4
JP
Fanuc Corp
TSE:6954
32.8
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.3
10%
2.4