Kadokawa Corp (TSE:9468)

Watchlist Manager

Watchlist

Price: 2 980 JPY -0.67%

Market Cap: 400.7B JPY

Have any thoughts about
Kadokawa Corp?

Write Note

Section:

Relative Value

The Relative Value of one Kadokawa Corp stock under the Base Case scenario is 2 940.07 JPY. Compared to the current market price of 2 980 JPY, Kadokawa Corp is Overvalued by 1%.

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

1.5

P/S

vs History	25
vs Industry	45

Median 5Y

1.5

Industry

1.5

Forward

1.5

More Details

36.4

P/E

vs History	15
vs Industry	14

Median 5Y

28.9

Industry

17.4

Forward

32.1

More Details

39.2

P/OCF

vs History	7
vs Industry	8

Median 5Y

Industry

11.3

More Details

Negative

P/FCFE

vs History
vs Industry	4

Median 5Y

-3.4

Industry

15.8

More Details

2.1

P/B

vs History	22
vs Industry	34

Median 5Y

Industry

1.7

More Details

1.2

EV/S

vs History	19
vs Industry	50

Median 5Y

1.2

Industry

1.5

Forward

1.2

More Details

3.5

EV/GP

vs History	26
vs Industry	40

Median 5Y

3.4

Industry

3.3

More Details

11.6

EV/EBITDA

vs History	31
vs Industry	24

Median 5Y

11.9

Industry

8.9

Forward

12.1

More Details

15.5

EV/EBIT

vs History	30
vs Industry	22

Median 5Y

15.9

Industry

12.2

More Details

32.2

EV/OCF

vs History	3
vs Industry	10

Median 5Y

16.4

Industry

10.6

More Details

1 276.7

EV/FCFF

vs History	0
vs Industry	3

Median 5Y

23.7

Industry

13.6

More Details

1.6

EV/IC

vs History	23
vs Industry	38

Median 5Y

1.5

Industry

1.4

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		Kadokawa Corp TSE:9468	400.7B JPY	1.5	36.4	11.6	15.5
US		News Corp NASDAQ:NWSA	16.7B USD	1.7	62.8	11.6	22.6
UK		Pearson PLC LSE:PSON	8.5B GBP	2.4	24.2	12.4	18.6
US		New York Times Co NYSE:NYT	9.1B USD	3.6	32.3	19.5	24.1
NO		Schibsted ASA OSE:SCHA	85.9B NOK	6.7	3.9	9.6	10.5
SA		Saudi Research and Media Group SAU:4210	19.4B SAR	5.5	45.7	24.2	38.5
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	4.6B Zac	0	0	0	0
CN		People.cn Co Ltd SSE:603000	29.1B CNY	14.3	109.3	106.8	106.8
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	27.9B CNY	2	10.7	10.7	10.7
CN		China Literature Ltd HKEX:772	27.5B HKD	3.2	27.5	24.9	24.9
FR		Lagardere SA PAR:MMB	3B EUR	0.3	37.5	5.6	12.9

				Revenue Growth
JP		Kadokawa Corp TSE:9468	Average P/S: 4.1 1.5	23%
US		News Corp NASDAQ:NWSA	1.7	13%
UK		Pearson PLC LSE:PSON	2.4	7%
US		New York Times Co NYSE:NYT	3.6	21%
NO		Schibsted ASA OSE:SCHA	6.7	-22%
SA		Saudi Research and Media Group SAU:4210	5.5	53%
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	Not Available	8%
CN		People.cn Co Ltd SSE:603000	14.3	N/A
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	2	15%
CN		China Literature Ltd HKEX:772	3.2	23%
FR		Lagardere SA PAR:MMB	0.3	19%

				Earnings Growth
JP		Kadokawa Corp TSE:9468	Average P/E: 39 36.4	91%
US		News Corp NASDAQ:NWSA	62.8	158%
UK		Pearson PLC LSE:PSON	24.2	31%
US		New York Times Co NYSE:NYT	32.3	65%
NO		Schibsted ASA OSE:SCHA	3.9	-94%
SA		Saudi Research and Media Group SAU:4210	45.7	84%
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	Not Available	-12%
CN		People.cn Co Ltd SSE:603000	109.3	N/A
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	10.7	-29%
CN		China Literature Ltd HKEX:772	27.5	87%
FR		Lagardere SA PAR:MMB	37.5	118%

				EBITDA Growth
JP		Kadokawa Corp TSE:9468	Average EV/EBITDA: 23.7 11.6	68%
US		News Corp NASDAQ:NWSA	11.6	32%
UK		Pearson PLC LSE:PSON	12.4	15%
US		New York Times Co NYSE:NYT	19.5	47%
NO		Schibsted ASA OSE:SCHA	9.6	172%
SA		Saudi Research and Media Group SAU:4210	24.2	58%
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	Not Available	14%
CN		People.cn Co Ltd SSE:603000	106.8	N/A
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	10.7	82%
CN		China Literature Ltd HKEX:772	24.9	91%
FR		Lagardere SA PAR:MMB	5.6	-19%

				EBIT Growth
JP		Kadokawa Corp TSE:9468	Average EV/EBIT: 28.5 15.5	N/A
US		News Corp NASDAQ:NWSA	22.6	56%
UK		Pearson PLC LSE:PSON	18.6	32%
US		New York Times Co NYSE:NYT	24.1	61%
NO		Schibsted ASA OSE:SCHA	10.5	101%
SA		Saudi Research and Media Group SAU:4210	38.5	85%
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	Not Available	N/A
CN		People.cn Co Ltd SSE:603000	106.8	N/A
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	10.7	49%
CN		China Literature Ltd HKEX:772	24.9	143%
FR		Lagardere SA PAR:MMB	12.9	42%

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

Kadokawa Corp
TSE:9468

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Kadokawa Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	2 270 3 419
Price Target

Kadokawa Corp TSE:9468

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Kadokawa Corp Competitors

See Also

Company

Help

Tools

Stocks

Kadokawa Corp
TSE:9468

Competitors Multiples
Kadokawa Corp Competitors