Hachi-Ban Co Ltd
TSE:9950

Watchlist Manager
Hachi-Ban Co Ltd Logo
Hachi-Ban Co Ltd
TSE:9950
Watchlist
Price: 3 485 JPY Market Closed
Market Cap: 10.2B JPY

Relative Value

The Relative Value of one Hachi-Ban Co Ltd stock under the Base Case scenario is 2 627.57 JPY. Compared to the current market price of 3 485 JPY, Hachi-Ban Co Ltd is Overvalued by 25%.

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
2 627.57 JPY
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
49
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4
vs History
14
vs Industry
15
Median 3Y
63
Median 5Y
51.4
Industry
20
vs History
28
vs Industry
11
Median 3Y
24.2
Median 5Y
23.8
Industry
9.5
vs History
vs Industry
8
Median 3Y
-14.6
Median 5Y
-14.6
Industry
18.1
vs History
71
vs Industry
31
Median 3Y
2.7
Median 5Y
2.7
Industry
2.1
vs History
69
vs Industry
58
Median 3Y
1.2
Median 5Y
1.2
Industry
1.9
vs History
42
vs Industry
55
Median 3Y
2.6
Median 5Y
2.6
Industry
3.7
vs History
14
vs Industry
14
Median 3Y
21.9
Median 5Y
20.8
Industry
10.6
vs History
4
vs Industry
11
Median 3Y
40.1
Median 5Y
34.7
Industry
16.4
vs History
28
vs Industry
15
Median 3Y
22.6
Median 5Y
22.3
Industry
11.3
vs History
vs Industry
13
Median 3Y
21.7
Median 5Y
-10.7
Industry
16.4
vs History
57
vs Industry
24
Median 3Y
2.3
Median 5Y
2.3
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Hachi-Ban 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
Hachi-Ban Co Ltd
TSE:9950
10.2B JPY 1.2 101.8 29.9 149.4
US
McDonald's Corp
NYSE:MCD
219.8B USD 8.4 26.1 18 21.2
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
106.1B USD 2.9 57.1 21.9 32.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
53.5B USD 4.5 34.8 22.6 26.7
UK
Compass Group PLC
LSE:CPG
38.7B GBP 0.8 20.7 11.1 14.2
US
Yum! Brands Inc
NYSE:YUM
44.8B USD 5.6 30.9 19.8 21.3
CA
Restaurant Brands International Inc
NYSE:QSR
31.6B USD 3.4 34.3 16.3 18.3
IN
Eternal Ltd
NSE:ETERNAL
2.7T INR 8.4 1 425.6 445.2 -411.6
US
Darden Restaurants Inc
NYSE:DRI
24.7B USD 2 22 14.3 19.6
CN
MIXUE Group
HKEX:2097
161.3B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Hachi-Ban Co Ltd
TSE:9950
Average EV/EBITDA: 438.5
29.9
N/A N/A
US
McDonald's Corp
NYSE:MCD
18
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.9
13%
1.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.6
8%
2.8
UK
Compass Group PLC
LSE:CPG
11.1
16%
0.7
US
Yum! Brands Inc
NYSE:YUM
19.8
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
16.3
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
445.2
116%
3.8
US
Darden Restaurants Inc
NYSE:DRI
14.3
8%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Hachi-Ban Co Ltd
TSE:9950
Average EV/EBIT: 561.6
149.4
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.2
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
32.7
18%
1.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.7
7%
3.8
UK
Compass Group PLC
LSE:CPG
14.2
13%
1.1
US
Yum! Brands Inc
NYSE:YUM
21.3
8%
2.7
CA
Restaurant Brands International Inc
NYSE:QSR
18.3
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -411.6 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.6
9%
2.2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A