As One Corp
TSE:7476

Watchlist Manager
As One Corp Logo
As One Corp
TSE:7476
Watchlist
Price: 2 278 JPY -1.02% Market Closed
Market Cap: 181.7B JPY

Relative Value

The Relative Value of one As One Corp stock under the Base Case scenario is 2 821.43 JPY. Compared to the current market price of 2 278 JPY, As One Corp is Undervalued by 19%.

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
2 821.43 JPY
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
49
Median 3Y
2.3
Median 5Y
2.5
Industry
2.2
Forward
1.7
vs History
98
vs Industry
24
Median 3Y
27.5
Median 5Y
29.7
Industry
21.8
Forward
19.4
vs History
96
vs Industry
14
Median 3Y
29.8
Median 5Y
31.6
Industry
13.4
vs History
47
vs Industry
9
Median 3Y
46.9
Median 5Y
48.8
Industry
19
vs History
96
vs Industry
29
Median 3Y
3.3
Median 5Y
3.6
Industry
2.1
vs History
98
vs Industry
51
Median 3Y
2.2
Median 5Y
2.3
Industry
2.3
Forward
1.6
vs History
98
vs Industry
38
Median 3Y
7.2
Median 5Y
7.5
Industry
4.8
vs History
98
vs Industry
25
Median 3Y
16.1
Median 5Y
17.4
Industry
11.4
Forward
12.7
vs History
98
vs Industry
28
Median 3Y
18.7
Median 5Y
20.4
Industry
15.5
vs History
93
vs Industry
16
Median 3Y
27.9
Median 5Y
29.8
Industry
13.3
vs History
90
vs Industry
15
Median 3Y
33.5
Median 5Y
36.6
Industry
17.1
vs History
96
vs Industry
26
Median 3Y
3.5
Median 5Y
3.6
Industry
1.8

Multiples Across Competitors

Competitors Multiples
As One Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
As One Corp
TSE:7476
181.7B JPY 1.8 22.6 12.9 15
US
Mckesson Corp
NYSE:MCK
87.6B USD 0.3 31 18.4 21.1
US
Cencora Inc
NYSE:COR
55.4B USD 0.2 39.7 13.9 19
US
Amerisourcebergen Corp
LSE:0HF3
54.9B USD 0.2 39.3 13.8 18.8
US
Cardinal Health Inc
NYSE:CAH
33.3B USD 0.1 25.4 12.2 16.1
AU
Sigma Healthcare Ltd
ASX:SIG
34.7B AUD 7.1 -2 510.2 1 609.3 1 609.3
CN
Huadong Medicine Co Ltd
SZSE:000963
66B CNY 1.6 18.8 15 15
KR
Celltrion Healthcare Co Ltd
KOSDAQ:091990
12.2T KRW 5.9 89.6 59.9 61.9
AU
EBOS Group Ltd
OTC:EBOSY
8.2B USD 1 51.9 30.9 30.9
US
Henry Schein Inc
NASDAQ:HSIC
8.1B USD 0.6 20.7 10.1 14.2
CN
Shanghai Pharmaceuticals Holding Co Ltd
SSE:601607
51.9B CNY 0.2 11.4 8.1 8.1