Anrakutei Co Ltd
TSE:7562

Watchlist Manager
Anrakutei Co Ltd Logo
Anrakutei Co Ltd
TSE:7562
Watchlist
Price: 3 715 JPY Market Closed
Market Cap: 17.2B JPY

Relative Value

The Relative Value of one Anrakutei Co Ltd stock under the Base Case scenario is 4 847.2 JPY. Compared to the current market price of 3 715 JPY, Anrakutei 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
4 847.2 JPY
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
75
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
vs History
25
vs Industry
35
Median 3Y
22.3
Median 5Y
27.5
Industry
20.1
vs History
42
vs Industry
34
Median 3Y
11.4
Median 5Y
11.3
Industry
9.5
vs History
36
vs Industry
30
Median 3Y
9.8
Median 5Y
9
Industry
18.3
vs History
79
vs Industry
37
Median 3Y
2.3
Median 5Y
2.5
Industry
2.1
vs History
80
vs Industry
77
Median 3Y
0.7
Median 5Y
0.7
Industry
1.9
vs History
79
vs Industry
79
Median 3Y
1.1
Median 5Y
1
Industry
3.7
vs History
25
vs Industry
49
Median 3Y
8.7
Median 5Y
8.1
Industry
10.6
vs History
20
vs Industry
48
Median 3Y
13.3
Median 5Y
11.8
Industry
16.3
vs History
55
vs Industry
36
Median 3Y
12.5
Median 5Y
12.3
Industry
11.2
vs History
46
vs Industry
23
Median 3Y
23
Median 5Y
22.7
Industry
16.2
vs History
58
vs Industry
47
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Anrakutei Co Ltd 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
Anrakutei Co Ltd
TSE:7562
17.2B JPY 0.6 46.1 8.9 14.8
US
McDonald's Corp
NYSE:MCD
218.9B USD 8.3 26 17.9 21.1
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
105.7B USD 2.8 56.9 21.8 32.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
53B USD 4.5 34.5 22.4 26.4
UK
Compass Group PLC
LSE:CPG
38.9B GBP 0.8 20.8 11.2 14.3
US
Yum! Brands Inc
NYSE:YUM
44.6B USD 5.5 30.8 19.7 21.2
CA
Restaurant Brands International Inc
NYSE:QSR
31.1B USD 3.4 33.7 16.1 18.1
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.2 1 392.4 434.4 -401.6
US
Darden Restaurants Inc
NYSE:DRI
24.7B USD 2 22.1 14.4 19.7
CN
MIXUE Group
HKEX:2097
161.3B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Anrakutei Co Ltd
TSE:7562
Average EV/EBITDA: 435.2
8.9
N/A N/A
US
McDonald's Corp
NYSE:MCD
17.9
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.8
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.4
8%
2.8
UK
Compass Group PLC
LSE:CPG
11.2
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19.7
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
16.1
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
434.4
116%
3.7
US
Darden Restaurants Inc
NYSE:DRI
14.4
8%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Anrakutei Co Ltd
TSE:7562
Average EV/EBIT: 546.6
14.8
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.1
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
32.6
18%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.4
7%
3.8
UK
Compass Group PLC
LSE:CPG
14.3
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
21.2
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.1
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -401.6 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.7
9%
2.2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A