N

NSN Co Ltd
KOSDAQ:031860

Watchlist Manager
NSN Co Ltd
KOSDAQ:031860
Watchlist
Price: 690 KRW 3.76% Market Closed
Market Cap: 13.1B KRW

Relative Value

The Relative Value of one NSN Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 690 KRW, NSN Co Ltd is hidden .

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.

NSN Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
27
Median 3Y
2.9
Median 5Y
9
Industry
1.2
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-6.6
Industry
18.6
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-15.4
Industry
11.1
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-3.5
Industry
19.2
vs History
95
vs Industry
78
Median 3Y
0.6
Median 5Y
2.4
Industry
1.7
vs History
88
vs Industry
32
Median 3Y
2.4
Median 5Y
8.5
Industry
1.4
vs History
84
vs Industry
3
Median 3Y
30.1
Median 5Y
66.6
Industry
4.3
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-14.8
Industry
11.2
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-14.1
Industry
15.6
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-14.5
Industry
11.9
vs History
vs Industry
Median 3Y
-4
Median 5Y
-14.3
Industry
13.8
vs History
82
vs Industry
78
Median 3Y
0.5
Median 5Y
1.9
Industry
1.4

Multiples Across Competitors

Competitors Multiples
NSN 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
KR
NSN Co Ltd
KOSDAQ:031860
13.1B KRW 1.2 -0.5 -3.6 -3.1
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.2 20.5 10.5 12.8
US
Hasbro Inc
NASDAQ:HAS
11.6B USD 2.7 -20.8 14 16.3
JP
Shimano Inc
TSE:7309
1.5T JPY 3.1 28.4 13 19.6
UK
Games Workshop Group PLC
LSE:GAW
6.2B GBP 10.1 31.7 20.1 23.4
US
Mattel Inc
NASDAQ:MAT
6.3B USD 1.2 14.6 9.5 12.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
42.6B CNY 2.3 23.6 23.8 23.8
CA
BRP Inc
TSX:DOO
7.3B CAD 0.9 297.7 9.6 17.4
US
Brunswick Corp
NYSE:BC
5B USD 1 -20.8 11.5 23.1
US
Acushnet Holdings Corp
NYSE:GOLF
4.9B USD 1.9 21.9 15.4 18.2
IT
Technogym SpA
MIL:TGYM
3.2B EUR 3.4 33.3 16.3 22.6
P/E Multiple
Earnings Growth PEG
KR
N
NSN Co Ltd
KOSDAQ:031860
Average P/E: 59
Negative Multiple: -0.5
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.5
6%
3.4
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.8
29%
N/A
JP
Shimano Inc
TSE:7309
28.4
1%
28.4
UK
Games Workshop Group PLC
LSE:GAW
31.7
4%
7.9
US
Mattel Inc
NASDAQ:MAT
14.6
3%
4.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.6
26%
0.9
CA
BRP Inc
TSX:DOO
297.7
N/A N/A
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.8
39%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
21.9
6%
3.7
IT
Technogym SpA
MIL:TGYM
33.3
18%
1.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
NSN Co Ltd
KOSDAQ:031860
Average EV/EBITDA: 14.4
Negative Multiple: -3.6
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.5
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
14
14%
1
JP
Shimano Inc
TSE:7309
13
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
20.1
4%
5
US
Mattel Inc
NASDAQ:MAT
9.5
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.8
38%
0.6
CA
BRP Inc
TSX:DOO
9.6
9%
1.1
US
Brunswick Corp
NYSE:BC
11.5
4%
2.9
US
Acushnet Holdings Corp
NYSE:GOLF
15.4
8%
1.9
IT
Technogym SpA
MIL:TGYM
16.3
14%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
NSN Co Ltd
KOSDAQ:031860
Average EV/EBIT: 18.9
Negative Multiple: -3.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
12.8
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.3
16%
1
JP
Shimano Inc
TSE:7309
19.6
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
23.4
4%
5.9
US
Mattel Inc
NASDAQ:MAT
12.1
3%
4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.8
33%
0.7
CA
BRP Inc
TSX:DOO
17.4
12%
1.4
US
Brunswick Corp
NYSE:BC
23.1
7%
3.3
US
Acushnet Holdings Corp
NYSE:GOLF
18.2
5%
3.6
IT
Technogym SpA
MIL:TGYM
22.6
17%
1.3