A

Answear.Com SA
WSE:ANR

Watchlist Manager
Answear.Com SA
WSE:ANR
Watchlist
Price: 25 PLN -1.19% Market Closed
Market Cap: 474.5m PLN

Relative Value

The Relative Value of one ANR stock under the Base Case scenario is 47.3 PLN. Compared to the current market price of 25 PLN, Answear.Com SA is Undervalued by 47%.

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.

ANR Relative Value
Base Case
47.3 PLN
Undervaluation 47%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
54
vs Industry
58
Median 3Y
0.4
Median 5Y
0.4
Industry
0.5
Forward
0.3
vs History
vs Industry
11
Median 3Y
18.7
Median 5Y
16.9
Industry
16.1
Forward
-87.1
vs History
56
vs Industry
32
Median 3Y
8.2
Median 5Y
5.5
Industry
7.7
vs History
vs Industry
20
Median 3Y
-5.7
Median 5Y
-6.8
Industry
14.7
vs History
64
vs Industry
33
Median 3Y
2.5
Median 5Y
2.7
Industry
1.6
vs History
56
vs Industry
59
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7
Forward
0.4
vs History
52
vs Industry
69
Median 3Y
1.3
Median 5Y
1.3
Industry
2.2
vs History
3
vs Industry
24
Median 3Y
10.6
Median 5Y
9.8
Industry
8.3
Forward
26.4
vs History
vs Industry
19
Median 3Y
11.5
Median 5Y
10.6
Industry
12.4
Forward
437.4
vs History
52
vs Industry
33
Median 3Y
10
Median 5Y
6.3
Industry
9
vs History
31
vs Industry
26
Median 3Y
8.1
Median 5Y
6.9
Industry
12.5
vs History
64
vs Industry
44
Median 3Y
1.3
Median 5Y
1.3
Industry
1

Multiples Across Competitors

ANR Competitors Multiples
Answear.Com SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Answear.Com SA
WSE:ANR
474.3m PLN 0.4 -28.7 32.9 -620.3
ES
Industria de Diseno Textil SA
MAD:ITX
145.5B EUR 3.8 24.8 12.9 18.3
US
TJX Companies Inc
NYSE:TJX
130.5B USD 2.3 26.8 17.3 20.3
ZA
Pepkor Holdings Ltd
JSE:PPH
95.1B Zac 0 0 0 0
JP
Fast Retailing Co Ltd
TSE:9983
13.9T JPY 4.4 35.1 17.5 24.7
ZA
Mr Price Group Ltd
JSE:MRP
60.6B Zac 0 0 0 0
ZA
Foschini Group Ltd
JSE:TFG
41B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
40.8B USD 1.9 19.5 12.4 14.5
ZA
Truworths International Ltd
JSE:TRU
27.3B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
217B SEK 0.9 18.7 6.6 14.6
IN
Trent Ltd
NSE:TRENT
1.8T INR 11.3 94.7 59.8 79.4
P/E Multiple
Earnings Growth PEG
PL
A
Answear.Com SA
WSE:ANR
Average P/E: 36.6
Negative Multiple: -28.7
23%
N/A
ES
Industria de Diseno Textil SA
MAD:ITX
24.8
10%
2.5
US
TJX Companies Inc
NYSE:TJX
26.8
9%
3
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
-66%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
35.1
10%
3.5
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
14%
N/A
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
17%
N/A
US
Ross Stores Inc
NASDAQ:ROST
19.5
9%
2.2
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
2%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
18.7
12%
1.6
IN
Trent Ltd
NSE:TRENT
94.7
28%
3.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
A
Answear.Com SA
WSE:ANR
Average EV/EBITDA: 22.8
32.9
20%
1.6
ES
Industria de Diseno Textil SA
MAD:ITX
12.9
7%
1.8
US
TJX Companies Inc
NYSE:TJX
17.3
8%
2.2
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
9%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
17.5
9%
1.9
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
16%
N/A
US
Ross Stores Inc
NASDAQ:ROST
12.4
6%
2.1
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
15%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
6.6
4%
1.6
IN
Trent Ltd
NSE:TRENT
59.8
37%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
A
Answear.Com SA
WSE:ANR
Average EV/EBIT: 28.6
Negative Multiple: -620.3
20%
N/A
ES
Industria de Diseno Textil SA
MAD:ITX
18.3
8%
2.3
US
TJX Companies Inc
NYSE:TJX
20.3
9%
2.3
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
13%
N/A
JP
Fast Retailing Co Ltd
TSE:9983
24.7
N/A N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
11%
N/A
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
28%
N/A
US
Ross Stores Inc
NASDAQ:ROST
14.5
6%
2.4
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
15%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
14.6
7%
2.1
IN
Trent Ltd
NSE:TRENT
79.4
46%
1.7