AIT Corp (TSE:9381)

Watchlist Manager

Watchlist

Price: 1 772 JPY 0.57%

Market Cap: 41.6B JPY

Have any thoughts about
AIT Corp?

Write Note

Section:

Relative Value

The Relative Value of one AIT Corp stock under the Base Case scenario is 1 223.9 JPY. Compared to the current market price of 1 772 JPY, AIT Corp is Overvalued by 31%.

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

0.8

P/S

vs History	11
vs Industry	32

Median 5Y

0.5

Industry

0.7

More Details

14.1

P/E

vs History	31
vs Industry	41

Median 5Y

13.3

Industry

16.4

More Details

12.8

P/OCF

vs History	19
vs Industry	22

Median 5Y

8.7

Industry

9.1

More Details

13.3

P/FCFE

vs History	33
vs Industry	17

Median 5Y

11.8

Industry

20.1

More Details

2.2

P/B

vs History	39
vs Industry	25

Median 5Y

2.1

Industry

1.6

More Details

0.5

EV/S

vs History	11
vs Industry	56

Median 5Y

0.3

Industry

0.8

More Details

2.6

EV/GP

vs History	15
vs Industry	59

Median 5Y

Industry

4.7

More Details

5.3

EV/EBITDA

vs History	23
vs Industry	55

Median 5Y

4.9

Industry

9.4

More Details

6.2

EV/EBIT

vs History	36
vs Industry	64

Median 5Y

5.9

Industry

13.8

More Details

8.1

EV/OCF

vs History	15
vs Industry	40

Median 5Y

5.5

Industry

9.9

More Details

8.4

EV/FCFF

vs History	15
vs Industry	44

Median 5Y

5.6

Industry

14.5

More Details

3.5

EV/IC

vs History	19
vs Industry	5

Median 5Y

2.4

Industry

1.1

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	A	AIT Corp TSE:9381	41.6B JPY	0.8	14.1	5.3	6.2
US		United Parcel Service Inc NYSE:UPS	111.5B USD	1.2	19.7	10.9	15.7
US		FedEx Corp NYSE:FDX	70.2B USD	0.8	17.4	8.3	14.3
DE		Deutsche Post AG XETRA:DPW	53.3B EUR	0.6	9.9	5.3	8
DK		DSV A/S CSE:DSV	348.7B DKK	2.2	32.3	23.7	23.7
CN		S.F. Holding Co Ltd SZSE:002352	214.6B CNY	0.8	24.2	18.3	18.3
CN		ZTO Express (Cayman) Inc HKEX:2057	135.7B HKD	3.1	14.7	11.6	11.6
US		Expeditors International of Washington Inc NYSE:EXPD	16.6B USD	1.7	22.7	15.2	16.3
CN		JD Logistics Inc HKEX:2618	101.6B HKD	0.5	26.9	15.6	15.6
US		CH Robinson Worldwide Inc NASDAQ:CHRW	12.9B USD	0.7	37.1	19.7	22.7
LU		InPost SA AEX:INPST	8.5B EUR	3.8	37.3	14.1	24.1

				Revenue Growth
JP	A	AIT Corp TSE:9381	Average P/S: 1.5 0.8	N/A
US		United Parcel Service Inc NYSE:UPS	1.2	11%
US		FedEx Corp NYSE:FDX	0.8	12%
DE		Deutsche Post AG XETRA:DPW	0.6	-2%
DK		DSV A/S CSE:DSV	2.2	14%
CN		S.F. Holding Co Ltd SZSE:002352	0.8	32%
CN		ZTO Express (Cayman) Inc HKEX:2057	3.1	43%
US		Expeditors International of Washington Inc NYSE:EXPD	1.7	14%
CN		JD Logistics Inc HKEX:2618	0.5	28%
US		CH Robinson Worldwide Inc NASDAQ:CHRW	0.7	11%
LU		InPost SA AEX:INPST	3.8	77%

				Earnings Growth
JP	A	AIT Corp TSE:9381	Average P/E: 23.3 14.1	N/A
US		United Parcel Service Inc NYSE:UPS	19.7	30%
US		FedEx Corp NYSE:FDX	17.4	45%
DE		Deutsche Post AG XETRA:DPW	9.9	-5%
DK		DSV A/S CSE:DSV	32.3	29%
CN		S.F. Holding Co Ltd SZSE:002352	24.2	60%
CN		ZTO Express (Cayman) Inc HKEX:2057	14.7	52%
US		Expeditors International of Washington Inc NYSE:EXPD	22.7	10%
CN		JD Logistics Inc HKEX:2618	26.9	1 142%
US		CH Robinson Worldwide Inc NASDAQ:CHRW	37.1	95%
LU		InPost SA AEX:INPST	37.3	238%

				EBITDA Growth
JP	A	AIT Corp TSE:9381	Average EV/EBITDA: 13.4 5.3	N/A
US		United Parcel Service Inc NYSE:UPS	10.9	24%
US		FedEx Corp NYSE:FDX	8.3	24%
DE		Deutsche Post AG XETRA:DPW	5.3	2%
DK		DSV A/S CSE:DSV	23.7	45%
CN		S.F. Holding Co Ltd SZSE:002352	18.3	191%
CN		ZTO Express (Cayman) Inc HKEX:2057	11.6	58%
US		Expeditors International of Washington Inc NYSE:EXPD	15.2	6%
CN		JD Logistics Inc HKEX:2618	15.6	50%
US		CH Robinson Worldwide Inc NASDAQ:CHRW	19.7	48%
LU		InPost SA AEX:INPST	14.1	94%

				EBIT Growth
JP	A	AIT Corp TSE:9381	Average EV/EBIT: 16 6.2	N/A
US		United Parcel Service Inc NYSE:UPS	15.7	28%
US		FedEx Corp NYSE:FDX	14.3	29%
DE		Deutsche Post AG XETRA:DPW	8	-4%
DK		DSV A/S CSE:DSV	23.7	18%
CN		S.F. Holding Co Ltd SZSE:002352	18.3	57%
CN		ZTO Express (Cayman) Inc HKEX:2057	11.6	62%
US		Expeditors International of Washington Inc NYSE:EXPD	16.3	6%
CN		JD Logistics Inc HKEX:2618	15.6	390%
US		CH Robinson Worldwide Inc NASDAQ:CHRW	22.7	55%
LU		InPost SA AEX:INPST	24.1	121%

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

AIT Corp
TSE:9381

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
AIT Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	1 589 2 009
Price Target

AIT Corp TSE:9381

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples AIT Corp Competitors

See Also

Company

Help

Tools

Stocks

AIT Corp
TSE:9381

Competitors Multiples
AIT Corp Competitors