Mani Inc
TSE:7730

Watchlist Manager
Mani Inc Logo
Mani Inc
TSE:7730
Watchlist
Price: 1 808 JPY -1.04% Market Closed
Market Cap: 178.1B JPY
Have any thoughts about
Mani Inc?
Write Note

Relative Value

The Relative Value of one Mani Inc stock under the Base Case scenario is 1 512.71 JPY. Compared to the current market price of 1 808 JPY, Mani Inc is Overvalued by 16%.

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
1 512.71 JPY
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
17
Median 3Y
7.7
Median 5Y
8.4
Industry
2.3
Forward
5.8
vs History
92
vs Industry
18
Median 3Y
31.6
Median 5Y
34
Industry
23
Forward
26.8
vs History
87
vs Industry
14
Median 3Y
24.4
Median 5Y
26
Industry
14.3
vs History
4
vs Industry
5
Median 3Y
63.2
Median 5Y
76.8
Industry
20
vs History
95
vs Industry
21
Median 3Y
3.8
Median 5Y
4
Industry
2.2
vs History
96
vs Industry
17
Median 3Y
6.7
Median 5Y
7.6
Industry
2.4
Forward
5.1
vs History
96
vs Industry
19
Median 3Y
10.7
Median 5Y
11.9
Industry
5
vs History
96
vs Industry
19
Median 3Y
17.8
Median 5Y
19.2
Industry
12.9
Forward
13.4
vs History
96
vs Industry
20
Median 3Y
22.4
Median 5Y
24.4
Industry
17.4
vs History
85
vs Industry
18
Median 3Y
21.3
Median 5Y
22.7
Industry
14
vs History
4
vs Industry
5
Median 3Y
54.1
Median 5Y
67.4
Industry
18.2
vs History
95
vs Industry
15
Median 3Y
5.4
Median 5Y
5.8
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Mani 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
Mani Inc
TSE:7730
178.1B JPY 6.2 28.3 14.7 18.6
JP
Hoya Corp
TSE:7741
6.9T JPY 8.7 36.4 24.1 29.2
CH
Alcon AG
SIX:ALC
37.8B CHF 4.3 35.8 17.6 34.1
DK
Coloplast A/S
CSE:COLO B
177.7B DKK 6.6 35.2 22.6 26.7
US
Align Technology Inc
NASDAQ:ALGN
15.6B USD 3.9 35.2 17.7 21.4
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
52.7B CNY 11.9 28.5 24.8 24.8
KR
HLB Inc
KOSDAQ:028300
9.9T KRW 190.8 -53.3 -82.1 -77.4
CA
Bausch + Lomb Corp
NYSE:BLCO
6.2B USD 1.3 -17 16.5 55.3
US
Lantheus Holdings Inc
NASDAQ:LNTH
6.3B USD 4.2 14.8 10.2 11.5
US
Merit Medical Systems Inc
NASDAQ:MMSI
5.6B USD 4.2 46.6 23.2 38.1
UK
ConvaTec Group PLC
LSE:CTEC
4.5B GBP 2.5 36.4 264.3 461.7
P/E Multiple
Earnings Growth PEG
JP
Mani Inc
TSE:7730
Average P/E: 33
28.3
9%
3.1
JP
Hoya Corp
TSE:7741
36.4
15%
2.4
CH
Alcon AG
SIX:ALC
35.8
27%
1.3
DK
Coloplast A/S
CSE:COLO B
35.2
15%
2.3
US
Align Technology Inc
NASDAQ:ALGN
35.2
26%
1.4
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
28.5
24%
1.2
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -53.3 N/A N/A
CA
Bausch + Lomb Corp
NYSE:BLCO
Negative Multiple: -17 N/A N/A
US
Lantheus Holdings Inc
NASDAQ:LNTH
14.8
19%
0.8
US
Merit Medical Systems Inc
NASDAQ:MMSI
46.6
37%
1.3
UK
ConvaTec Group PLC
LSE:CTEC
36.4
46%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Mani Inc
TSE:7730
Average EV/EBITDA: 43.6
14.7
9%
1.6
JP
Hoya Corp
TSE:7741
24.1
15%
1.6
CH
Alcon AG
SIX:ALC
17.6
10%
1.8
DK
Coloplast A/S
CSE:COLO B
22.6
11%
2.1
US
Align Technology Inc
NASDAQ:ALGN
17.7
15%
1.2
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
24.8
27%
0.9
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -82.1 N/A N/A
CA
Bausch + Lomb Corp
NYSE:BLCO
16.5
22%
0.8
US
Lantheus Holdings Inc
NASDAQ:LNTH
10.2
11%
0.9
US
Merit Medical Systems Inc
NASDAQ:MMSI
23.2
22%
1.1
UK
ConvaTec Group PLC
LSE:CTEC
264.3
12%
22
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Mani Inc
TSE:7730
Average EV/EBIT: 72.1
18.6
N/A N/A
JP
Hoya Corp
TSE:7741
29.2
N/A N/A
CH
Alcon AG
SIX:ALC
34.1
27%
1.3
DK
Coloplast A/S
CSE:COLO B
26.7
12%
2.2
US
Align Technology Inc
NASDAQ:ALGN
21.4
17%
1.3
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
24.8
23%
1.1
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -77.4 N/A N/A
CA
Bausch + Lomb Corp
NYSE:BLCO
55.3
56%
1
US
Lantheus Holdings Inc
NASDAQ:LNTH
11.5
12%
1
US
Merit Medical Systems Inc
NASDAQ:MMSI
38.1
36%
1.1
UK
ConvaTec Group PLC
LSE:CTEC
461.7
25%
18.5