Kisoji Co Ltd
TSE:8160

Watchlist Manager
Kisoji Co Ltd Logo
Kisoji Co Ltd
TSE:8160
Watchlist
Price: 2 543 JPY 0.63% Market Closed
Market Cap: 72.6B JPY

Relative Value

The Relative Value of one Kisoji Co Ltd stock under the Base Case scenario is 2 486.06 JPY. Compared to the current market price of 2 543 JPY, Kisoji Co Ltd is Overvalued by 2%.

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
2 486.06 JPY
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
50
Median 3Y
1.4
Median 5Y
1.4
Industry
1.4
vs History
47
vs Industry
1
Median 3Y
18.9
Median 5Y
16.7
Industry
20
vs History
68
vs Industry
13
Median 3Y
25.5
Median 5Y
17.3
Industry
9.5
vs History
4
vs Industry
Median 3Y
-31.4
Median 5Y
-25.9
Industry
18.1
vs History
49
vs Industry
36
Median 3Y
2.4
Median 5Y
2.4
Industry
2.1
vs History
41
vs Industry
61
Median 3Y
1.2
Median 5Y
1.2
Industry
1.9
vs History
46
vs Industry
68
Median 3Y
1.8
Median 5Y
1.8
Industry
3.7
vs History
50
vs Industry
22
Median 3Y
15.3
Median 5Y
13.4
Industry
10.6
vs History
42
vs Industry
18
Median 3Y
23.7
Median 5Y
-7.3
Industry
16.4
vs History
57
vs Industry
18
Median 3Y
23.3
Median 5Y
15.7
Industry
11.3
vs History
33
vs Industry
5
Median 3Y
27.1
Median 5Y
-8.7
Industry
16.4
vs History
23
vs Industry
28
Median 3Y
2
Median 5Y
1.9
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Kisoji 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
Kisoji Co Ltd
TSE:8160
71.6B JPY 1.3 17.9 13.4 20
US
McDonald's Corp
NYSE:MCD
218.8B 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
104.8B USD 2.8 56.5 21.7 32.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
53.8B USD 4.6 35 22.7 26.8
UK
Compass Group PLC
LSE:CPG
38.4B GBP 0.8 20.6 11.1 14.1
US
Yum! Brands Inc
NYSE:YUM
44.1B USD 5.5 30.5 19.6 21
CA
Restaurant Brands International Inc
NYSE:QSR
31.7B USD 3.4 34.4 16.3 18.4
IN
Eternal Ltd
NSE:ETERNAL
2.7T INR 8.5 1 448.3 452.3 -418.1
US
Darden Restaurants Inc
NYSE:DRI
24.6B USD 2 21.9 14.3 19.6
CN
MIXUE Group
HKEX:2097
159.3B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kisoji Co Ltd
TSE:8160
Average EV/EBITDA: 437.5
13.4
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
21.7
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.7
8%
2.8
UK
Compass Group PLC
LSE:CPG
11.1
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19.6
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.3
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
452.3
116%
3.9
US
Darden Restaurants Inc
NYSE:DRI
14.3
8%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kisoji Co Ltd
TSE:8160
Average EV/EBIT: 547.1
20
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
32.4
18%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.8
7%
3.8
UK
Compass Group PLC
LSE:CPG
14.1
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
21
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.4
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -418.1 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.6
9%
2.2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A