As One Corp
TSE:7476

Watchlist Manager
As One Corp Logo
As One Corp
TSE:7476
Watchlist
Price: 2 340.5 JPY -0.26%
Market Cap: 186.7B JPY
Have any thoughts about
As One Corp?
Write Note

Relative Value

The Relative Value of one As One Corp stock under the Base Case scenario is 2 838.81 JPY. Compared to the current market price of 2 340.5 JPY, As One Corp is Undervalued by 18%.

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
2 838.81 JPY
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
46
Median 3Y
2.4
Median 5Y
2.5
Industry
2.3
Forward
1.8
vs History
11
vs Industry
19
Median 3Y
27.8
Median 5Y
30.5
Industry
23
Forward
19.8
vs History
19
vs Industry
11
Median 3Y
30.3
Median 5Y
31.6
Industry
14.3
vs History
11
vs Industry
5
Median 3Y
46.9
Median 5Y
48.8
Industry
20
vs History
14
vs Industry
24
Median 3Y
3.4
Median 5Y
3.6
Industry
2.2
vs History
17
vs Industry
47
Median 3Y
2.2
Median 5Y
2.4
Industry
2.4
Forward
1.7
vs History
15
vs Industry
30
Median 3Y
7.3
Median 5Y
7.8
Industry
5
vs History
11
vs Industry
20
Median 3Y
16.4
Median 5Y
18.1
Industry
12.9
Forward
12.8
vs History
7
vs Industry
22
Median 3Y
18.9
Median 5Y
20.8
Industry
17.4
vs History
19
vs Industry
12
Median 3Y
28.3
Median 5Y
29.8
Industry
14
vs History
33
vs Industry
11
Median 3Y
34.2
Median 5Y
39.1
Industry
18.2
vs History
12
vs Industry
24
Median 3Y
3.5
Median 5Y
3.6
Industry
1.9

Multiples Across Competitors

Competitors Multiples
As One 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
As One Corp
TSE:7476
186.7B JPY 1.9 24 13.8 16.1
US
Mckesson Corp
NYSE:MCK
75B USD 0.2 29.6 17.6 20.6
US
Cencora Inc
NYSE:COR
46.4B USD 0.2 30.7 11.3 15.5
US
Amerisourcebergen Corp
LSE:0HF3
46.2B USD 0.2 30.6 11.3 15.4
US
Cardinal Health Inc
NYSE:CAH
29.7B USD 0.1 23.5 10.6 14.1
US
Henry Schein Inc
NASDAQ:HSIC
8.9B USD 0.7 28.3 12.6 18.6
KR
Celltrion Healthcare Co Ltd
KOSDAQ:091990
12.2T KRW 5.9 89.6 59.9 61.9
CN
Sinopharm Group Co Ltd
HKEX:1099
62.4B HKD 0.1 6.8 1.7 2.1
CN
Huadong Medicine Co Ltd
SZSE:000963
57.5B CNY 1.4 17.8 13.6 13.6
CN
Shanghai Pharmaceuticals Holding Co Ltd
SSE:601607
57.1B CNY 0.2 14.1 9.1 9.1
IT
Amplifon SpA
MIL:AMP
5.7B EUR 2.4 36.5 11.7 24.5