Nissin Corp (TSE:9066)

Watchlist Manager

Watchlist

Price: 4 295 JPY -0.35%

Market Cap: 62B JPY

Have any thoughts about
Nissin Corp?

Write Note

Section:

Relative Value

The Relative Value of one Nissin Corp stock under the Base Case scenario is 5 234.39 JPY. Compared to the current market price of 4 295 JPY, Nissin 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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.4

P/S

vs History	7
vs Industry	85

Median 5Y

0.2

Industry

2.1

More Details

4.8

P/E

vs History	76
vs Industry	62

Median 5Y

6.2

Industry

14.2

More Details

4.6

P/OCF

vs History	26
vs Industry	55

Median 5Y

3.2

Industry

7.7

More Details

Negative

P/FCFE

vs History
vs Industry	10

Median 5Y

9.4

Industry

13.2

More Details

0.7

P/B

vs History	7
vs Industry	65

Median 5Y

0.5

Industry

1.3

More Details

0.3

EV/S

vs History	17
vs Industry	87

Median 5Y

0.2

Industry

2.8

More Details

2.3

EV/GP

vs History	17
vs Industry	76

Median 5Y

1.5

Industry

7.6

More Details

3.8

EV/EBITDA

vs History	30
vs Industry	70

Median 5Y

3.5

Industry

More Details

6.9

EV/EBIT

vs History	41
vs Industry	59

Median 5Y

6.5

Industry

12.7

More Details

EV/OCF

vs History	34
vs Industry	67

Median 5Y

3.5

Industry

10.1

More Details

10.6

EV/FCFF

vs History	19
vs Industry	35

Median 5Y

5.5

Industry

More Details

0.4

EV/IC

vs History	20
vs Industry	74

Median 5Y

0.4

Industry

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP		Nissin Corp TSE:9066	62B JPY	0.4	4.8	3.8	6.9
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	2.7T INR	9.8	27.9	18.2	23.9
CN		Shanghai International Port Group Co Ltd SSE:600018	138.3B CNY	3.4	9.7	13.4	13.4
PH	I	International Container Terminal Services Inc XPHS:ICT	772.8B PHP	5.2	22.2	10.6	12.9
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	73.5B CNY	2.6	15.6	15.1	15.1
ZA	G	Grindrod Ltd JSE:GND	9.1B Zac	0	0	0	0
CN		Qingdao Port International Co Ltd SSE:601298	55.8B CNY	3.1	11.2	9.4	9.4
CN		China Merchants Port Group Co Ltd SZSE:001872	50.8B CNY	3.2	12	16.7	16.7
HK		China Merchants Port Holdings Co Ltd HKEX:144	52.5B HKD	4.6	7.2	13.1	13.1
AU		Qube Holdings Ltd ASX:QUB	6.7B AUD	2	30.3	26.8	26.8
CN		Liaoning Port Co Ltd SSE:601880	29.7B CNY	2.5	25.5	15.4	15.4

				Revenue Growth
JP		Nissin Corp TSE:9066	Average P/S: 3.7 0.4	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	9.8	51%
CN		Shanghai International Port Group Co Ltd SSE:600018	3.4	15%
PH	I	International Container Terminal Services Inc XPHS:ICT	5.2	31%
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	2.6	N/A
ZA	G	Grindrod Ltd JSE:GND	Not Available	19%
CN		Qingdao Port International Co Ltd SSE:601298	3.1	14%
CN		China Merchants Port Group Co Ltd SZSE:001872	3.2	25%
HK		China Merchants Port Holdings Co Ltd HKEX:144	4.6	16%
AU		Qube Holdings Ltd ASX:QUB	2	35%
CN		Liaoning Port Co Ltd SSE:601880	2.5	N/A

				Earnings Growth
JP		Nissin Corp TSE:9066	Average P/E: 16.6 4.8	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	27.9	83%
CN		Shanghai International Port Group Co Ltd SSE:600018	9.7	16%
PH	I	International Container Terminal Services Inc XPHS:ICT	22.2	106%
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.6	N/A
ZA	G	Grindrod Ltd JSE:GND	Not Available	36%
CN		Qingdao Port International Co Ltd SSE:601298	11.2	25%
CN		China Merchants Port Group Co Ltd SZSE:001872	12	15%
HK		China Merchants Port Holdings Co Ltd HKEX:144	7.2	18%
AU		Qube Holdings Ltd ASX:QUB	30.3	52%
CN		Liaoning Port Co Ltd SSE:601880	25.5	N/A

				EBITDA Growth
JP		Nissin Corp TSE:9066	Average EV/EBITDA: 14.2 3.8	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	18.2	54%
CN		Shanghai International Port Group Co Ltd SSE:600018	13.4	78%
PH	I	International Container Terminal Services Inc XPHS:ICT	10.6	35%
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.1	N/A
ZA	G	Grindrod Ltd JSE:GND	Not Available	45%
CN		Qingdao Port International Co Ltd SSE:601298	9.4	15%
CN		China Merchants Port Group Co Ltd SZSE:001872	16.7	286%
HK		China Merchants Port Holdings Co Ltd HKEX:144	13.1	20%
AU		Qube Holdings Ltd ASX:QUB	26.8	125%
CN		Liaoning Port Co Ltd SSE:601880	15.4	N/A

				EBIT Growth
JP		Nissin Corp TSE:9066	Average EV/EBIT: 15.4 6.9	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	23.9	61%
CN		Shanghai International Port Group Co Ltd SSE:600018	13.4	2%
PH	I	International Container Terminal Services Inc XPHS:ICT	12.9	41%
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.1	N/A
ZA	G	Grindrod Ltd JSE:GND	Not Available	61%
CN		Qingdao Port International Co Ltd SSE:601298	9.4	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	16.7	181%
HK		China Merchants Port Holdings Co Ltd HKEX:144	13.1	28%
AU		Qube Holdings Ltd ASX:QUB	26.8	45%
CN		Liaoning Port Co Ltd SSE:601880	15.4	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Estee Lauder Companies Inc NYSE:EL	Consumer products
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Church & Dwight Co Inc NYSE:CHD	Consumer products
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	American Express Co NYSE:AXP	Financial Services
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Target Corp NYSE:TGT	Retail
US	Walt Disney Co NYSE:DIS	Media
US	Mueller Industries Inc NYSE:MLI	Machinery
US	PayPal Holdings Inc NASDAQ:PYPL	Technology

	Johnson & Johnson NYSE:JNJ	US
	Estee Lauder Companies Inc NYSE:EL	US
	Exxon Mobil Corp NYSE:XOM	US
	Church & Dwight Co Inc NYSE:CHD	US
	Pfizer Inc NYSE:PFE	US
	American Express Co NYSE:AXP	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	3M Co NYSE:MMM	US
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Target Corp NYSE:TGT	US
	Walt Disney Co NYSE:DIS	US
	Mueller Industries Inc NYSE:MLI	US
	PayPal Holdings Inc NASDAQ:PYPL	US

Nissin Corp
TSE:9066

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Nissin Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	2 385 4 900
Price Target

Nissin Corp TSE:9066

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Nissin Corp Competitors

See Also

Company

Help

Tools

Stocks

Nissin Corp
TSE:9066

Competitors Multiples
Nissin Corp Competitors