G

Gold&S Co Ltd
KOSDAQ:035290

Watchlist Manager
Gold&S Co Ltd
KOSDAQ:035290
Watchlist
Price: 450 KRW
Market Cap: 21.5B KRW

Relative Value

The Relative Value of one Gold&S Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 450 KRW, Gold&S 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.

Gold&S Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
28
Median 3Y
2.5
Median 5Y
4.2
Industry
1.2
vs History
vs Industry
Median 3Y
-17.1
Median 5Y
-14.5
Industry
15.3
vs History
25
vs Industry
Median 3Y
-19.2
Median 5Y
18.2
Industry
8.1
vs History
vs Industry
Median 3Y
-26.4
Median 5Y
5.1
Industry
11.2
vs History
69
vs Industry
39
Median 3Y
2.1
Median 5Y
4.6
Industry
1.7
vs History
61
vs Industry
39
Median 3Y
1.9
Median 5Y
3
Industry
1.4
vs History
57
vs Industry
40
Median 3Y
4.8
Median 5Y
9.7
Industry
2.9
vs History
vs Industry
3
Median 3Y
-22.3
Median 5Y
-5.9
Industry
7.5
vs History
vs Industry
Median 3Y
-16.3
Median 5Y
-14.6
Industry
10.7
vs History
17
vs Industry
Median 3Y
-12.4
Median 5Y
17.1
Industry
8.3
vs History
vs Industry
Median 3Y
-32.3
Median 5Y
-32.3
Industry
9.8
vs History
87
vs Industry
26
Median 3Y
4.2
Median 5Y
6.2
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Gold&S 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
Gold&S Co Ltd
KOSDAQ:035290
21.5B KRW 2.5 -35.6 -109.7 -14.6
JP
Tokyo Individualized Educational Institute Inc
TSE:4745
54.2T JPY 2 318.4 42 436.9 21 767.1 28 637.7
ZA
Advtech Ltd
JSE:ADH
20.7B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11.4B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.4B USD 1.9 25.5 10.7 10.7
ZA
Curro Holdings Ltd
JSE:COH
8.7B Zac 0 0 0 0
US
Duolingo Inc
NASDAQ:DUOL
8B USD 8.3 20.8 54.8 61.8
CN
TAL Education Group
NYSE:TAL
6.8B USD 2.6 39.8 46.3 46.3
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.8B USD 2 28.9 15.9 20.4
US
Laureate Education Inc
NASDAQ:LAUR
5.2B USD 3.3 25.7 12.1 13.4
US
Graham Holdings Co
NYSE:GHC
5B USD 1 6.8 9.6 14.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
G
Gold&S Co Ltd
KOSDAQ:035290
Average EV/EBITDA: 3 130.9
Negative Multiple: -109.7
N/A N/A
JP
Tokyo Individualized Educational Institute Inc
TSE:4745
21 767.1
12%
1 813.9
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.7
18%
0.6
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
54.8
87%
0.6
CN
TAL Education Group
NYSE:TAL
46.3
129%
0.4
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15.9
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
12.1
14%
0.9
US
Graham Holdings Co
NYSE:GHC
9.6
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
G
Gold&S Co Ltd
KOSDAQ:035290
Average EV/EBIT: 4 114.9
Negative Multiple: -14.6
N/A N/A
JP
Tokyo Individualized Educational Institute Inc
TSE:4745
28 637.7
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
10.7
20%
0.5
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
US
Duolingo Inc
NASDAQ:DUOL
61.8
71%
0.9
CN
TAL Education Group
NYSE:TAL
46.3
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.4
24%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
13.4
15%
0.9
US
Graham Holdings Co
NYSE:GHC
14.3
10%
1.4