E

ES Cube Co Ltd
KOSDAQ:050120

Watchlist Manager
ES Cube Co Ltd
KOSDAQ:050120
Watchlist
Price: 2 880 KRW 1.05% Market Closed
Market Cap: 39.1B KRW

Relative Value

The Relative Value of one ES Cube Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 2 880 KRW, ES Cube 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.

ES Cube Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
37
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2
vs History
50
vs Industry
37
Median 3Y
3.7
Median 5Y
4
Industry
18.8
vs History
vs Industry
61
Median 3Y
1.6
Median 5Y
-0.3
Industry
10.9
vs History
vs Industry
51
Median 3Y
1.6
Median 5Y
-0.3
Industry
19.1
vs History
82
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
1.7
vs History
6
vs Industry
57
Median 3Y
0.6
Median 5Y
0.5
Industry
1.4
vs History
7
vs Industry
36
Median 3Y
1.9
Median 5Y
1.7
Industry
4.3
vs History
vs Industry
63
Median 3Y
1.7
Median 5Y
-5
Industry
10.9
vs History
vs Industry
56
Median 3Y
1.8
Median 5Y
-4.7
Industry
15.3
vs History
vs Industry
65
Median 3Y
0.7
Median 5Y
0.4
Industry
11.7
vs History
vs Industry
56
Median 3Y
0.7
Median 5Y
0.4
Industry
13.9
vs History
44
vs Industry
82
Median 3Y
0.4
Median 5Y
0.3
Industry
1.4

Multiples Across Competitors

Competitors Multiples
ES Cube 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
ES Cube Co Ltd
KOSDAQ:050120
38.6B KRW 2.8 3.9 -6.1 -5.1
JP
Bandai Namco Holdings Inc
TSE:7832
2.7T JPY 2.2 21.6 10.9 13.8
US
Hasbro Inc
NASDAQ:HAS
12B USD 2.8 -21.5 14.4 16.8
JP
Shimano Inc
TSE:7309
1.5T JPY 3.2 29.1 13.5 20.3
UK
Games Workshop Group PLC
LSE:GAW
6B GBP 9.8 30.8 19.4 22.6
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 14.8 9.6 12.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
43.1B CNY 2.3 23.9 24.1 24.1
CA
BRP Inc
TSX:DOO
7.3B CAD 0.9 299.4 9.7 17.4
US
Brunswick Corp
NYSE:BC
4.9B USD 1 -20.7 11.5 23
US
Acushnet Holdings Corp
NYSE:GOLF
5B USD 2 22.3 15.7 18.5
US
Polaris Inc
NYSE:PII
3.8B USD 0.5 -24.9 13.5 93
P/E Multiple
Earnings Growth PEG
KR
E
ES Cube Co Ltd
KOSDAQ:050120
Average P/E: 55.7
3.9
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
21.6
6%
3.6
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -21.5
29%
N/A
JP
Shimano Inc
TSE:7309
29.1
1%
29.1
UK
Games Workshop Group PLC
LSE:GAW
30.8
4%
7.7
US
Mattel Inc
NASDAQ:MAT
14.8
3%
4.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.9
26%
0.9
CA
BRP Inc
TSX:DOO
299.4
N/A N/A
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.7
39%
N/A
US
Acushnet Holdings Corp
NYSE:GOLF
22.3
6%
3.7
US
Polaris Inc
NYSE:PII
Negative Multiple: -24.9
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
E
ES Cube Co Ltd
KOSDAQ:050120
Average EV/EBITDA: 14.2
Negative Multiple: -6.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.9
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
14.4
14%
1
JP
Shimano Inc
TSE:7309
13.5
9%
1.5
UK
Games Workshop Group PLC
LSE:GAW
19.4
4%
4.8
US
Mattel Inc
NASDAQ:MAT
9.6
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.1
38%
0.6
CA
BRP Inc
TSX:DOO
9.7
9%
1.1
US
Brunswick Corp
NYSE:BC
11.5
4%
2.9
US
Acushnet Holdings Corp
NYSE:GOLF
15.7
8%
2
US
Polaris Inc
NYSE:PII
13.5
9%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
E
ES Cube Co Ltd
KOSDAQ:050120
Average EV/EBIT: 26.2
Negative Multiple: -5.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.8
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.8
16%
1
JP
Shimano Inc
TSE:7309
20.3
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
22.6
4%
5.7
US
Mattel Inc
NASDAQ:MAT
12.3
3%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.1
33%
0.7
CA
BRP Inc
TSX:DOO
17.4
12%
1.5
US
Brunswick Corp
NYSE:BC
23
7%
3.3
US
Acushnet Holdings Corp
NYSE:GOLF
18.5
5%
3.7
US
Polaris Inc
NYSE:PII
93
25%
3.7