Ushio Inc
TSE:6925

Watchlist Manager
Ushio Inc Logo
Ushio Inc
TSE:6925
Watchlist
Price: 2 064 JPY 0.02% Market Closed
Market Cap: 207.5B JPY
Have any thoughts about
Ushio Inc?
Write Note

Relative Value

The Relative Value of one Ushio Inc stock under the Base Case scenario is 2 052.5 JPY. Compared to the current market price of 2 064 JPY, Ushio Inc is Overvalued by 1%.

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
2 052.5 JPY
Overvaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
53
Median 3Y
1.2
Median 5Y
1.2
Industry
1.8
Forward
1.1
vs History
19
vs Industry
35
Median 3Y
19.7
Median 5Y
19
Industry
23.2
Forward
37.4
vs History
69
vs Industry
20
Median 3Y
20.9
Median 5Y
19.9
Industry
14.6
vs History
23
vs Industry
40
Median 3Y
25.9
Median 5Y
16
Industry
20
vs History
11
vs Industry
71
Median 3Y
0.9
Median 5Y
0.9
Industry
2
vs History
12
vs Industry
59
Median 3Y
0.9
Median 5Y
0.9
Industry
1.8
Forward
1
vs History
17
vs Industry
68
Median 3Y
2.6
Median 5Y
2.5
Industry
7.4
vs History
23
vs Industry
46
Median 3Y
8.2
Median 5Y
8.4
Industry
14.8
Forward
11.1
vs History
36
vs Industry
39
Median 3Y
12.9
Median 5Y
14.7
Industry
18.3
vs History
53
vs Industry
23
Median 3Y
13.4
Median 5Y
13.3
Industry
14.4
vs History
vs Industry
Median 3Y
-21.4
Median 5Y
-10.8
Industry
17.9
vs History
9
vs Industry
70
Median 3Y
0.7
Median 5Y
0.6
Industry
1.6

Multiples Across Competitors

Competitors Multiples
Ushio 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
Ushio Inc
TSE:6925
201.3B JPY 1.1 22.8 8.9 14.9
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
1.2T CNY 3.1 25.4 21.8 21.8
FR
Schneider Electric SE
PAR:SU
134.2B EUR 3.7 34.7 18.5 23
IE
Eaton Corporation PLC
NYSE:ETN
134.6B USD 5.5 35.7 25.6 30.7
CH
Abb Ltd
SIX:ABBN
90.1B CHF 3.1 26.1 17.7 20.6
US
Emerson Electric Co
NYSE:EMR
70.8B USD 4 36 17.9 30.2
KR
LG Energy Solution Ltd
KRX:373220
83.5T KRW 3.1 -230.3 23.6 82.1
US
Vertiv Holdings Co
NYSE:VRT
45B USD 6 77.5 31.6 38.7
US
AMETEK Inc
NYSE:AME
42.5B USD 6.1 31.9 20.6 25
BR
WEG SA
BOVESPA:WEGE3
233B BRL 6.5 38.2 28.7 31.6
US
Rockwell Automation Inc
NYSE:ROK
32.9B USD 4 34.7 23.2 29.1
P/E Multiple
Earnings Growth P/E to Growth
JP
Ushio Inc
TSE:6925
Average P/E: 36.3
22.8
29%
0.8
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
25.4
70%
0.4
FR
Schneider Electric SE
PAR:SU
34.7
54%
0.6
IE
Eaton Corporation PLC
NYSE:ETN
35.7
68%
0.5
CH
Abb Ltd
SIX:ABBN
26.1
34%
0.8
US
Emerson Electric Co
NYSE:EMR
36
108%
0.3
KR
LG Energy Solution Ltd
KRX:373220
Negative Multiple: -230.3
134%
N/A
US
Vertiv Holdings Co
NYSE:VRT
77.5
266%
0.3
US
AMETEK Inc
NYSE:AME
31.9
41%
0.8
BR
WEG SA
BOVESPA:WEGE3
38.2
41%
0.9
US
Rockwell Automation Inc
NYSE:ROK
34.7
53%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Ushio Inc
TSE:6925
Average EV/EBITDA: 21.7
8.9
23%
0.4
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
21.8
153%
0.1
FR
Schneider Electric SE
PAR:SU
18.5
33%
0.6
IE
Eaton Corporation PLC
NYSE:ETN
25.6
48%
0.5
CH
Abb Ltd
SIX:ABBN
17.7
37%
0.5
US
Emerson Electric Co
NYSE:EMR
17.9
40%
0.4
KR
LG Energy Solution Ltd
KRX:373220
23.6
118%
0.2
US
Vertiv Holdings Co
NYSE:VRT
31.6
113%
0.3
US
AMETEK Inc
NYSE:AME
20.6
24%
0.8
BR
WEG SA
BOVESPA:WEGE3
28.7
59%
0.5
US
Rockwell Automation Inc
NYSE:ROK
23.2
39%
0.6

See Also

Discover More
Back to Top