I

ICraft Co Ltd
KOSDAQ:052460

Watchlist Manager
ICraft Co Ltd
KOSDAQ:052460
Watchlist
Price: 2 800 KRW 0.9% Market Closed
Market Cap: 33.5B KRW

Relative Value

The Relative Value of one ICraft Co Ltd stock under the Base Case scenario is 5 104.05 KRW. Compared to the current market price of 2 800 KRW, ICraft Co Ltd is Undervalued by 45%.

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
5 104.05 KRW
Undervaluation 45%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
91
Median 3Y
0.3
Median 5Y
0.3
Industry
2.4
vs History
vs Industry
41
Median 3Y
4.9
Median 5Y
9.9
Industry
22.3
vs History
6
vs Industry
60
Median 3Y
1.6
Median 5Y
-5.6
Industry
16.1
vs History
1
vs Industry
29
Median 3Y
2.9
Median 5Y
-5.6
Industry
20.7
vs History
77
vs Industry
78
Median 3Y
1
Median 5Y
1.2
Industry
2.9
vs History
84
vs Industry
87
Median 3Y
0.3
Median 5Y
0.4
Industry
2.4
vs History
22
vs Industry
70
Median 3Y
2.3
Median 5Y
2.5
Industry
4.9
vs History
vs Industry
36
Median 3Y
3.9
Median 5Y
7.1
Industry
12.2
vs History
vs Industry
39
Median 3Y
5.2
Median 5Y
8.6
Industry
15.9
vs History
6
vs Industry
57
Median 3Y
1.4
Median 5Y
-6.7
Industry
14.7
vs History
1
vs Industry
48
Median 3Y
1.4
Median 5Y
-5.6
Industry
17.3
vs History
69
vs Industry
76
Median 3Y
0.8
Median 5Y
0.9
Industry
2.4

Multiples Across Competitors

Competitors Multiples
ICraft 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
ICraft Co Ltd
KOSDAQ:052460
33.5B KRW 0.3 -37.5 -88.5 -11.1
US
International Business Machines Corp
NYSE:IBM
282B USD 4.3 35.7 21.8 30.7
IE
Accenture PLC
NYSE:ACN
173.5B USD 2.5 22.8 12.5 15.3
IN
Tata Consultancy Services Ltd
NSE:TCS
11.6T INR 4.5 23.4 16.3 17.7
IN
Infosys Ltd
NSE:INFY
6.7T INR 3.9 23.7 15.5 17.6
IN
HCL Technologies Ltd
NSE:HCLTECH
4.5T INR 3.7 26.6 16.3 19.4
JP
Fujitsu Ltd
TSE:6702
7.7T JPY 2.2 17.2 15.5 22.7
JP
NEC Corp
TSE:6701
7.5T JPY 2.1 31.9 15.3 22.5
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
41.4B USD 2 19.5 10.4 12.1
JP
NTT Data Corp
TSE:9613
5.6T JPY 1.2 39.1 9.9 21.1
JP
NTT Data Group Corp
DUS:NT5
30.3B EUR 1.2 38.9 9.9 21
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
I
ICraft Co Ltd
KOSDAQ:052460
Average EV/EBITDA: 14.3
Negative Multiple: -88.5
N/A N/A
US
International Business Machines Corp
NYSE:IBM
21.8
15%
1.5
IE
Accenture PLC
NYSE:ACN
12.5
7%
1.8
IN
Tata Consultancy Services Ltd
NSE:TCS
16.3
7%
2.3
IN
Infosys Ltd
NSE:INFY
15.5
8%
1.9
IN
HCL Technologies Ltd
NSE:HCLTECH
16.3
8%
2
JP
Fujitsu Ltd
TSE:6702
15.5
13%
1.2
JP
NEC Corp
TSE:6701
15.3
14%
1.1
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
10.4
8%
1.3
JP
NTT Data Corp
TSE:9613
9.9
12%
0.8
JP
N
NTT Data Group Corp
DUS:NT5
9.9
12%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
I
ICraft Co Ltd
KOSDAQ:052460
Average EV/EBIT: 20
Negative Multiple: -11.1
N/A N/A
US
International Business Machines Corp
NYSE:IBM
30.7
20%
1.5
IE
Accenture PLC
NYSE:ACN
15.3
7%
2.2
IN
Tata Consultancy Services Ltd
NSE:TCS
17.7
7%
2.5
IN
Infosys Ltd
NSE:INFY
17.6
10%
1.8
IN
HCL Technologies Ltd
NSE:HCLTECH
19.4
9%
2.2
JP
Fujitsu Ltd
TSE:6702
22.7
N/A N/A
JP
NEC Corp
TSE:6701
22.5
14%
1.6
US
Cognizant Technology Solutions Corp
NASDAQ:CTSH
12.1
8%
1.5
JP
NTT Data Corp
TSE:9613
21.1
N/A N/A
JP
N
NTT Data Group Corp
DUS:NT5
21
N/A N/A