Lec Inc
TSE:7874

Watchlist Manager
Lec Inc Logo
Lec Inc
TSE:7874
Watchlist
Price: 1 201 JPY -0.83% Market Closed
Market Cap: 41.8B JPY
Have any thoughts about
Lec Inc?
Write Note

Relative Value

The Relative Value of one Lec Inc stock under the Base Case scenario is 1 291.01 JPY. Compared to the current market price of 1 201 JPY, Lec Inc is Undervalued by 7%.

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
1 291.01 JPY
Undervaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
63
Median 3Y
0.6
Median 5Y
0.7
Industry
1
vs History
31
vs Industry
10
Median 3Y
30.7
Median 5Y
16.5
Industry
16.9
vs History
84
vs Industry
47
Median 3Y
7.2
Median 5Y
7.1
Industry
11.8
vs History
44
vs Industry
45
Median 3Y
4.4
Median 5Y
4.1
Industry
17.7
vs History
26
vs Industry
56
Median 3Y
0.9
Median 5Y
1.1
Industry
1.5
vs History
31
vs Industry
61
Median 3Y
0.7
Median 5Y
0.8
Industry
1.1
vs History
9
vs Industry
56
Median 3Y
2.6
Median 5Y
2.5
Industry
3.8
vs History
4
vs Industry
47
Median 3Y
6.7
Median 5Y
6.2
Industry
10.3
vs History
33
vs Industry
13
Median 3Y
27.8
Median 5Y
11
Industry
13.1
vs History
65
vs Industry
43
Median 3Y
8.4
Median 5Y
8
Industry
12.1
vs History
60
vs Industry
30
Median 3Y
15.8
Median 5Y
15.2
Industry
15.1
vs History
26
vs Industry
58
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Lec 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
Lec Inc
TSE:7874
41.8B JPY 0.7 29 8.5 26.5
US
Newell Brands Inc
NASDAQ:NWL
4.1B USD 0.5 -16.5 8.9 14.6
IN
Cello World Ltd
NSE:CELLO
150.2B INR 7.4 44.5 29.7 33.7
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
12.7B CNY 5 18.4 15.6 15.6
FI
Fiskars Oyj Abp
OMXH:FSKRS
1.2B EUR 1 65 10.1 20.8
CN
Aishida Co Ltd
SZSE:002403
5.5B CNY 2 -23.8 -45.3 -45.3
CN
Guangdong Hotata Technology Group Co Ltd
SSE:603848
5.3B CNY 3.2 19 15.7 15.7
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
5.2B CNY 22.5 -45.8 -63.2 -63.2
CN
Chahua Modern Housewares Co Ltd
SSE:603615
5B CNY 8.7 -378.9 -137.4 -137.4
IN
Borosil Ltd
NSE:BOROLTD
46.7B INR 4.6 66.8 32.2 61.1
CN
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
4B CNY 2.6 18.7 13.6 13.6
P/E Multiple
Earnings Growth PEG
JP
Lec Inc
TSE:7874
Average P/E: 37.3
29
N/A N/A
US
Newell Brands Inc
NASDAQ:NWL
Negative Multiple: -16.5 N/A N/A
IN
C
Cello World Ltd
NSE:CELLO
44.5
20%
2.2
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
18.4
30%
0.6
FI
F
Fiskars Oyj Abp
OMXH:FSKRS
65
16%
4.1
CN
Aishida Co Ltd
SZSE:002403
Negative Multiple: -23.8 N/A N/A
CN
G
Guangdong Hotata Technology Group Co Ltd
SSE:603848
19
15%
1.3
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
Negative Multiple: -45.8 N/A N/A
CN
Chahua Modern Housewares Co Ltd
SSE:603615
Negative Multiple: -378.9 N/A N/A
IN
Borosil Ltd
NSE:BOROLTD
66.8
25%
2.7
CN
J
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
18.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Lec Inc
TSE:7874
Average EV/EBITDA: 16.8
8.5
N/A N/A
US
Newell Brands Inc
NASDAQ:NWL
8.9
12%
0.7
IN
C
Cello World Ltd
NSE:CELLO
29.7
21%
1.4
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
15.6
33%
0.5
FI
F
Fiskars Oyj Abp
OMXH:FSKRS
10.1
20%
0.5
CN
Aishida Co Ltd
SZSE:002403
Negative Multiple: -45.3 N/A N/A
CN
G
Guangdong Hotata Technology Group Co Ltd
SSE:603848
15.7
8%
2
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
Negative Multiple: -63.2 N/A N/A
CN
Chahua Modern Housewares Co Ltd
SSE:603615
Negative Multiple: -137.4 N/A N/A
IN
Borosil Ltd
NSE:BOROLTD
32.2
25%
1.3
CN
J
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
13.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Lec Inc
TSE:7874
Average EV/EBIT: 25.2
26.5
N/A N/A
US
Newell Brands Inc
NASDAQ:NWL
14.6
21%
0.7
IN
C
Cello World Ltd
NSE:CELLO
33.7
18%
1.9
CN
Zhejiang Cayi Vacuum Container Co Ltd
SZSE:301004
15.6
31%
0.5
FI
F
Fiskars Oyj Abp
OMXH:FSKRS
20.8
29%
0.7
CN
Aishida Co Ltd
SZSE:002403
Negative Multiple: -45.3 N/A N/A
CN
G
Guangdong Hotata Technology Group Co Ltd
SSE:603848
15.7
8%
2
CN
Guangdong Songfa Ceramics Co Ltd
SSE:603268
Negative Multiple: -63.2 N/A N/A
CN
Chahua Modern Housewares Co Ltd
SSE:603615
Negative Multiple: -137.4 N/A N/A
IN
Borosil Ltd
NSE:BOROLTD
61.1
25%
2.4
CN
J
Jiangsu Xiuqiang Glasswork Co Ltd
SZSE:300160
13.6
N/A N/A