K

KCI Ltd
KOSDAQ:036670

Watchlist Manager
KCI Ltd
KOSDAQ:036670
Watchlist
Price: 6 700 KRW -0.3% Market Closed
Market Cap: 75.5B KRW

Relative Value

The Relative Value of one KCI Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 6 700 KRW, KCI 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.

KCI Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
71
Median 3Y
0.7
Median 5Y
0.8
Industry
1.5
vs History
63
vs Industry
67
Median 3Y
6
Median 5Y
6.2
Industry
20.5
vs History
87
vs Industry
71
Median 3Y
3.2
Median 5Y
5.9
Industry
13.3
vs History
76
vs Industry
51
Median 3Y
4.5
Median 5Y
7.7
Industry
21.8
vs History
92
vs Industry
80
Median 3Y
0.7
Median 5Y
0.9
Industry
1.7
vs History
87
vs Industry
90
Median 3Y
0.4
Median 5Y
0.7
Industry
1.7
vs History
87
vs Industry
89
Median 3Y
1.5
Median 5Y
2
Industry
7.1
vs History
87
vs Industry
73
Median 3Y
3
Median 5Y
4.1
Industry
12.9
vs History
85
vs Industry
70
Median 3Y
3.6
Median 5Y
4.1
Industry
17.4
vs History
85
vs Industry
74
Median 3Y
1.8
Median 5Y
5.2
Industry
14.8
vs History
76
vs Industry
51
Median 3Y
2
Median 5Y
5.9
Industry
21
vs History
87
vs Industry
87
Median 3Y
0.5
Median 5Y
0.8
Industry
1.3

Multiples Across Competitors

Competitors Multiples
KCI 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
KCI Ltd
KOSDAQ:036670
72.1B KRW 0.6 6 1.7 2.2
US
Sherwin-Williams Co
NYSE:SHW
81.3B USD 3.5 31.6 21.3 25.1
US
Ecolab Inc
NYSE:ECL
74.2B USD 4.7 37.4 21.4 28.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.9T JPY 3.5 17.9 8.5 11.6
CH
Givaudan SA
SIX:GIVN
29B CHF 3.8 26.5 18 22.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
232.3B CNY 1.3 20.9 20.9 20.9
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.6T INR 7.7 67.9 42 51.7
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.3B USD 1.6 23.4 10.7 13.1
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12.1 8.8 11.1
CH
DSM-Firmenich AG
AEX:DSFIR
18.3B EUR 1.4 73.2 10.8 36.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K
KCI Ltd
KOSDAQ:036670
Average EV/EBITDA: 17.5
1.7
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.3
7%
3
US
Ecolab Inc
NYSE:ECL
21.4
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.5
5%
1.7
CH
Givaudan SA
SIX:GIVN
18
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.9
33%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42
11%
3.8
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.7
4%
2.7
CH
Sika AG
F:SIKA
8.8
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.8
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K
KCI Ltd
KOSDAQ:036670
Average EV/EBIT: 23.8
2.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.1
8%
3.1
US
Ecolab Inc
NYSE:ECL
28.7
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.6
N/A N/A
CH
Givaudan SA
SIX:GIVN
22.7
6%
3.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.9
8%
2.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
51.7
11%
4.7
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.1
5%
2.6
CH
Sika AG
F:SIKA
11.1
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.8
36%
1