Cox Co Ltd
TSE:9876

Watchlist Manager
Cox Co Ltd Logo
Cox Co Ltd
TSE:9876
Watchlist
Price: 251 JPY 0.8% Market Closed
Market Cap: 7B JPY

Relative Value

The Relative Value of one Cox Co Ltd stock under the Base Case scenario is 199.6 JPY. Compared to the current market price of 251 JPY, Cox Co Ltd is Overvalued by 20%.

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
199.6 JPY
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
54
Median 3Y
0.4
Median 5Y
0.3
Industry
0.6
vs History
33
vs Industry
58
Median 3Y
5.7
Median 5Y
5.4
Industry
17.2
vs History
11
vs Industry
45
Median 3Y
5.5
Median 5Y
5.4
Industry
8.6
vs History
1
vs Industry
44
Median 3Y
5.7
Median 5Y
5.3
Industry
17.6
vs History
49
vs Industry
70
Median 3Y
0.7
Median 5Y
0.7
Industry
1.7
vs History
11
vs Industry
80
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
vs History
11
vs Industry
88
Median 3Y
0.3
Median 5Y
0.2
Industry
2.4
vs History
28
vs Industry
69
Median 3Y
2.3
Median 5Y
1.7
Industry
8.7
vs History
28
vs Industry
65
Median 3Y
2.5
Median 5Y
2
Industry
13.3
vs History
11
vs Industry
67
Median 3Y
2.5
Median 5Y
2.2
Industry
10
vs History
1
vs Industry
59
Median 3Y
2.4
Median 5Y
1.9
Industry
14.2
vs History
25
vs Industry
82
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Cox 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
Cox Co Ltd
TSE:9876
6.9B JPY 0.5 6.3 2.4 2.6
ES
Industria de Diseno Textil SA
MAD:ITX
173.5B EUR 4.4 28.7 15 21.2
US
TJX Companies Inc
NYSE:TJX
173.8B USD 2.9 34 21.6 25.6
JP
Fast Retailing Co Ltd
TSE:9983
19.6T JPY 5.6 43.8 21.8 29.6
ZA
Pepkor Holdings Ltd
JSE:PPH
94B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
62.7B USD 2.8 30.1 19.2 22.7
ZA
Mr Price Group Ltd
JSE:MRP
42.6B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
287.6B SEK 1.2 26.4 8.3 18.8
ZA
Foschini Group Ltd
JSE:TFG
27.6B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
20.6B Zac 0 0 0 0
US
Burlington Stores Inc
NYSE:BURL
19.3B USD 1.7 34.4 17.8 26.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Cox Co Ltd
TSE:9876
Average EV/EBITDA: 15.2
2.4
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
15
6%
2.5
US
TJX Companies Inc
NYSE:TJX
21.6
9%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
21.8
9%
2.4
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
19.2
6%
3.2
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
6%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
8.3
3%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
12%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
29%
N/A
US
Burlington Stores Inc
NYSE:BURL
17.8
17%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Cox Co Ltd
TSE:9876
Average EV/EBIT: 21
2.6
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
21.2
7%
3
US
TJX Companies Inc
NYSE:TJX
25.6
10%
2.6
JP
Fast Retailing Co Ltd
TSE:9983
29.6
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
12%
N/A
US
Ross Stores Inc
NASDAQ:ROST
22.7
6%
3.8
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
18.8
7%
2.7
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
21%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
12%
N/A
US
Burlington Stores Inc
NYSE:BURL
26.4
19%
1.4