L

Loulis Food Ingredients SA
ATHEX:KYLO

Watchlist Manager
Loulis Food Ingredients SA
ATHEX:KYLO
Watchlist
Price: 3.83 EUR 1.59% Market Closed
Market Cap: 65.6m EUR

Relative Value

The Relative Value of one KYLO stock under the Base Case scenario is 5.88 EUR. Compared to the current market price of 3.83 EUR, Loulis Food Ingredients SA is Undervalued by 35%.

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.

KYLO Relative Value
Base Case
5.88 EUR
Undervaluation 35%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
80
Median 3Y
0.2
Median 5Y
0.3
Industry
1
vs History
52
vs Industry
49
Median 3Y
9.2
Median 5Y
13.1
Industry
16
vs History
22
vs Industry
57
Median 3Y
4
Median 5Y
3.2
Industry
9.9
vs History
11
vs Industry
16
Median 3Y
-3.8
Median 5Y
6
Industry
17.1
vs History
1
vs Industry
78
Median 3Y
0.5
Median 5Y
0.5
Industry
1.5
vs History
55
vs Industry
79
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1
vs History
69
vs Industry
71
Median 3Y
2.5
Median 5Y
3.3
Industry
4.7
vs History
69
vs Industry
63
Median 3Y
5.6
Median 5Y
7.6
Industry
10.1
vs History
69
vs Industry
55
Median 3Y
8.9
Median 5Y
13
Industry
13.3
vs History
31
vs Industry
56
Median 3Y
5.6
Median 5Y
4.4
Industry
11.4
vs History
20
vs Industry
45
Median 3Y
7.2
Median 5Y
3.6
Industry
16
vs History
20
vs Industry
82
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1

Multiples Across Competitors

KYLO Competitors Multiples
Loulis Food Ingredients SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
GR
Loulis Food Ingredients SA
ATHEX:KYLO
65.6m EUR 0.3 11.7 5.1 8.1
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
187.7B CHF 2.1 18.2 12.3 15.3
US
Mondelez International Inc
NASDAQ:MDLZ
67.3B USD 1.8 19.1 15 19.7
ZA
Tiger Brands Ltd
JSE:TBS
58.2B Zac 0 0 0 0
FR
Danone SA
PAR:BN
48.5B EUR 1.8 26.4 11.4 15.4
CN
Muyuan Foods Co Ltd
SZSE:002714
277.5B CNY 1.8 12.5 12.7 12.7
US
Hershey Co
NYSE:HSY
36.8B USD 3.2 27.1 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.2B CHF 4.6 40.7 23.7 32.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
223.5B CNY 7.9 32.6 29.7 29.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GR
L
Loulis Food Ingredients SA
ATHEX:KYLO
Average EV/EBITDA: 20 741
5.1
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.3
1%
12.3
US
Mondelez International Inc
NASDAQ:MDLZ
15
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.7
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.7
16%
1.9