Kyoritsu Maintenance Co Ltd
TSE:9616

Watchlist Manager
Kyoritsu Maintenance Co Ltd Logo
Kyoritsu Maintenance Co Ltd
TSE:9616
Watchlist
Price: 2 873.5 JPY 0.42% Market Closed
Market Cap: 225.4B JPY
Have any thoughts about
Kyoritsu Maintenance Co Ltd?
Write Note

Relative Value

The Relative Value of one Kyoritsu Maintenance Co Ltd stock under the Base Case scenario is 4 148.64 JPY. Compared to the current market price of 2 873.5 JPY, Kyoritsu Maintenance Co Ltd is Undervalued 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.

Relative Value
Base Case
4 148.64 JPY
Undervaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
53
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
Forward
1
vs History
42
vs Industry
34
Median 3Y
20.9
Median 5Y
12.5
Industry
20.2
Forward
17.3
vs History
22
vs Industry
35
Median 3Y
9
Median 5Y
3.6
Industry
9.8
vs History
vs Industry
29
Median 3Y
4.8
Median 5Y
6.3
Industry
18.6
vs History
22
vs Industry
33
Median 3Y
1.6
Median 5Y
1.3
Industry
2.2
vs History
22
vs Industry
50
Median 3Y
1.3
Median 5Y
1.1
Industry
1.9
Forward
1.4
vs History
65
vs Industry
28
Median 3Y
6.8
Median 5Y
6.6
Industry
3.8
vs History
50
vs Industry
29
Median 3Y
13.7
Median 5Y
12
Industry
10.7
Forward
12
vs History
46
vs Industry
31
Median 3Y
20.7
Median 5Y
15.5
Industry
16.5
vs History
20
vs Industry
32
Median 3Y
13.1
Median 5Y
6.1
Industry
11.9
vs History
vs Industry
1
Median 3Y
12.4
Median 5Y
7.8
Industry
17.4
vs History
22
vs Industry
43
Median 3Y
1
Median 5Y
0.9
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Kyoritsu Maintenance 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
Kyoritsu Maintenance Co Ltd
TSE:9616
224.3B JPY 1 14.5 12.1 16.7
US
Booking Holdings Inc
NASDAQ:BKNG
170B USD 7.4 33.7 24 26.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.5 155.1 195.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.9 46.7 45.4 47.1
US
Marriott International Inc
NASDAQ:MAR
79.8B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.6B USD 4 24.8 14.7 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
62B USD 5.6 52.6 28.9 30.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
257.3B MYR 9 986.9 -11 074.5 -11 020.4 -8 750.2
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
US
Carnival Corp
NYSE:CCL
32.7B USD 1.3 20.9 9.8 17
UK
Carnival PLC
LSE:CCL
23.5B GBP 1.3 32.6 488.5 907.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kyoritsu Maintenance Co Ltd
TSE:9616
Average EV/EBITDA: 82.1
12.1
38%
0.3
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.1
42%
3.7
US
Airbnb Inc
NASDAQ:ABNB
45.4
214%
0.2
US
Marriott International Inc
NASDAQ:MAR
22.7
37%
0.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.7
70%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.9
67%
0.4
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 020.4 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
19.8
82%
0.2
US
Carnival Corp
NYSE:CCL
9.8
63%
0.2
UK
Carnival PLC
LSE:CCL
488.5
64%
7.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kyoritsu Maintenance Co Ltd
TSE:9616
Average EV/EBIT: 130.6
16.7
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.7
58%
3.4
US
Airbnb Inc
NASDAQ:ABNB
47.1
120%
0.4
US
Marriott International Inc
NASDAQ:MAR
24.4
27%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
87%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.7
59%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -8 750.2 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
21.1
100%
0.2
US
Carnival Corp
NYSE:CCL
17
116%
0.1
UK
Carnival PLC
LSE:CCL
907.3
119%
7.6

See Also

Discover More
Back to Top