Nissin Foods Co Ltd
HKEX:1475

Watchlist Manager
Nissin Foods Co Ltd Logo
Nissin Foods Co Ltd
HKEX:1475
Watchlist
Price: 6.95 HKD 0.87% Market Closed
Market Cap: 7.3B HKD

Relative Value

The Relative Value of one Nissin Foods Co Ltd stock under the Base Case scenario is 5.78 HKD. Compared to the current market price of 6.95 HKD, Nissin Foods Co Ltd is Overvalued by 17%.

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
5.78 HKD
Overvaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
27
Median 3Y
1.6
Median 5Y
1.6
Industry
1
Forward
1.7
vs History
9
vs Industry
27
Median 3Y
21.5
Median 5Y
21
Industry
16.1
Forward
19.6
vs History
7
vs Industry
26
Median 3Y
13.9
Median 5Y
12.7
Industry
9.9
vs History
52
vs Industry
27
Median 3Y
24.3
Median 5Y
24.9
Industry
16.7
vs History
20
vs Industry
36
Median 3Y
1.8
Median 5Y
1.7
Industry
1.5
vs History
11
vs Industry
39
Median 3Y
1.2
Median 5Y
1.1
Industry
1.1
Forward
1.3
vs History
19
vs Industry
52
Median 3Y
3.6
Median 5Y
3.5
Industry
4.8
vs History
1
vs Industry
33
Median 3Y
10.2
Median 5Y
9.9
Industry
9.9
Forward
10.1
vs History
4
vs Industry
40
Median 3Y
10.2
Median 5Y
9.9
Industry
13.1
Forward
12.1
vs History
4
vs Industry
36
Median 3Y
10
Median 5Y
8.4
Industry
11.3
vs History
34
vs Industry
29
Median 3Y
17.5
Median 5Y
16.8
Industry
15.6
vs History
26
vs Industry
27
Median 3Y
1.8
Median 5Y
1.6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Nissin Foods 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
HK
Nissin Foods Co Ltd
HKEX:1475
7.3B HKD 1.8 34.9 17.3 17.3
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
199.4B CHF 2.2 19.3 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
70.8B USD 1.9 20.1 15.7 20.5
ZA
Tiger Brands Ltd
JSE:TBS
56.9B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49B EUR 1.8 26.6 11.5 15.5
CN
Muyuan Foods Co Ltd
SZSE:002714
266.7B CNY 1.7 12 12.3 12.3
US
Hershey Co
NYSE:HSY
37B USD 3.2 27.2 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.3B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.9B CHF 4.7 41.8 24.3 33.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.7B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Nissin Foods Co Ltd
HKEX:1475
Average EV/EBITDA: 20 742.4
17.3
12%
1.4
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.7
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Nissin Foods Co Ltd
HKEX:1475
Average EV/EBIT: 35 383.1
17.3
7%
2.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.5
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
20%
0.6
US
Hershey Co
NYSE:HSY
20.5
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.2
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
11%
2.6