A

Arcs Co Ltd
TSE:9948

Watchlist Manager
Arcs Co Ltd
TSE:9948
Watchlist
Price: 2 611 JPY -0.19% Market Closed
Market Cap: 150.5B JPY
Have any thoughts about
Arcs Co Ltd?
Write Note

Relative Value

The Relative Value of one Arcs Co Ltd stock under the Base Case scenario is 2 360.9 JPY. Compared to the current market price of 2 611 JPY, Arcs Co Ltd is Overvalued by 10%.

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
2 360.9 JPY
Overvaluation 10%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
68
Median 3Y
0.2
Median 5Y
0.2
Industry
0.6
Forward
0.2
vs History
49
vs Industry
41
Median 3Y
12.6
Median 5Y
12.3
Industry
16.6
Forward
11
vs History
82
vs Industry
43
Median 3Y
6.9
Median 5Y
6.6
Industry
8
vs History
69
vs Industry
32
Median 3Y
11.7
Median 5Y
11.4
Industry
15.3
vs History
61
vs Industry
64
Median 3Y
0.8
Median 5Y
0.8
Industry
1.6
vs History
85
vs Industry
83
Median 3Y
0.1
Median 5Y
0.1
Industry
0.7
Forward
0.1
vs History
84
vs Industry
82
Median 3Y
0.5
Median 5Y
0.5
Industry
2.2
vs History
85
vs Industry
64
Median 3Y
3
Median 5Y
3.1
Industry
8.5
Forward
2.9
vs History
80
vs Industry
56
Median 3Y
4.8
Median 5Y
4.8
Industry
12.7
vs History
85
vs Industry
61
Median 3Y
4.3
Median 5Y
4.1
Industry
9.1
vs History
71
vs Industry
47
Median 3Y
7.7
Median 5Y
7.3
Industry
12.8
vs History
80
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Arcs 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
Arcs Co Ltd
TSE:9948
140.9B JPY 0.2 12.9 2.9 4.7
ZA
Shoprite Holdings Ltd
JSE:SHP
161.3B Zac 0 0 0 0
CA
Alimentation Couche-Tard Inc
TSX:ATD
73.1B CAD 0.7 19.6 10.8 16.4
US
Kroger Co
NYSE:KR
43B USD 0.3 15.5 7 12.4
CA
Loblaw Companies Ltd
TSX:L
56.9B CAD 0.9 25.3 10.1 17.6
JP
Seven & i Holdings Co Ltd
TSE:3382
6.5T JPY 0.5 32.9 8.6 18.5
ZA
Pick N Pay Stores Ltd
JSE:PIK
32.4B Zac 0 0 0 0
NL
Koninklijke Ahold Delhaize NV
AEX:AD
30.7B EUR 0.3 16.7 6.5 14.9
UK
Tesco PLC
LSE:TSCO
24.7B GBP 0.4 18.8 7.1 11.4
IN
Avenue Supermarts Ltd
NSE:DMART
2.4T INR 4.4 89.3 54.5 66.6
AU
Woolworths Group Ltd
ASX:WOW
37B AUD 0.5 342.4 31 31
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
A
Arcs Co Ltd
TSE:9948
Average EV/EBITDA: 15.4
2.9
1%
2.9
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
8%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.8
8%
1.3
US
Kroger Co
NYSE:KR
7
10%
0.7
CA
Loblaw Companies Ltd
TSX:L
10.1
5%
2
JP
Seven & i Holdings Co Ltd
TSE:3382
8.6
1%
8.6
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
21%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.5
5%
1.3
UK
Tesco PLC
LSE:TSCO
7.1
4%
1.8
IN
Avenue Supermarts Ltd
NSE:DMART
54.5
21%
2.6
AU
Woolworths Group Ltd
ASX:WOW
31
61%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
A
Arcs Co Ltd
TSE:9948
Average EV/EBIT: 21.5
4.7
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
13%
N/A
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.4
9%
1.8
US
Kroger Co
NYSE:KR
12.4
16%
0.8
CA
Loblaw Companies Ltd
TSX:L
17.6
11%
1.6
JP
Seven & i Holdings Co Ltd
TSE:3382
18.5
-4%
N/A
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
109%
N/A
NL
Koninklijke Ahold Delhaize NV
AEX:AD
14.9
13%
1.1
UK
Tesco PLC
LSE:TSCO
11.4
6%
1.9
IN
Avenue Supermarts Ltd
NSE:DMART
66.6
21%
3.2
AU
Woolworths Group Ltd
ASX:WOW
31
31%
1