D

DK-Lok Corp
KOSDAQ:105740

Watchlist Manager
DK-Lok Corp
KOSDAQ:105740
Watchlist
Price: 10 330 KRW 3.71% Market Closed
Market Cap: 105.1B KRW

Relative Value

The Relative Value of one DK-Lok Corp stock under the Base Case scenario is 9 156.28 KRW. Compared to the current market price of 10 330 KRW, DK-Lok Corp is Overvalued by 11%.

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
9 156.28 KRW
Overvaluation 11%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
65
Median 3Y
0.8
Median 5Y
0.9
Industry
1.9
vs History
vs Industry
52
Median 3Y
8.9
Median 5Y
10
Industry
22.8
vs History
63
vs Industry
51
Median 3Y
13.6
Median 5Y
13
Industry
15.9
vs History
39
vs Industry
49
Median 3Y
7.3
Median 5Y
7.2
Industry
22.2
vs History
47
vs Industry
80
Median 3Y
0.7
Median 5Y
0.8
Industry
2.2
vs History
30
vs Industry
58
Median 3Y
1
Median 5Y
1.1
Industry
2
vs History
19
vs Industry
53
Median 3Y
4.3
Median 5Y
4.5
Industry
7
vs History
11
vs Industry
20
Median 3Y
19.5
Median 5Y
15.3
Industry
13.1
vs History
9
vs Industry
4
Median 3Y
49.2
Median 5Y
25.5
Industry
17.5
vs History
57
vs Industry
45
Median 3Y
17.3
Median 5Y
15.8
Industry
16.1
vs History
20
vs Industry
24
Median 3Y
-26.8
Median 5Y
-17.4
Industry
19.7
vs History
44
vs Industry
73
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5

Multiples Across Competitors

Competitors Multiples
DK-Lok Corp 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
DK-Lok Corp
KOSDAQ:105740
102.2B KRW 1 -45.8 25.7 86.8
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
116.1B USD 5.8 31.9 23.8 28.8
SE
Atlas Copco AB
STO:ATCO A
867.7B SEK 5.1 31.4 20 25.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.3T JPY 3 56.6 26.4 39.1
US
Barnes Group Inc
NYSE:B
80.7B USD 5.5 22.5 9.6 12.3
US
Illinois Tool Works Inc
NYSE:ITW
74B USD 4.7 24.5 18 19.7
SE
Sandvik AB
STO:SAND
395.6B SEK 3.3 26.8 15.2 20.8
CH
Schindler Holding AG
SIX:SCHP
32.9B CHF 3 33.3 19.2 24
JP
Fanuc Corp
TSE:6954
6T JPY 7.4 38.2 24.9 31.8
FI
Kone Oyj
OMXH:KNEBV
32.1B EUR 2.9 33.7 19.6 24.3
P/E Multiple
Earnings Growth PEG
KR
D
DK-Lok Corp
KOSDAQ:105740
Average P/E: 36 397
Negative Multiple: -45.8
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
363 670.8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
31.9
10%
3.2
SE
Atlas Copco AB
STO:ATCO A
31.4
3%
10.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
56.6
20%
2.8
US
Barnes Group Inc
NYSE:B
22.5
45%
0.5
US
Illinois Tool Works Inc
NYSE:ITW
24.5
0%
N/A
SE
Sandvik AB
STO:SAND
26.8
18%
1.5
CH
Schindler Holding AG
SIX:SCHP
33.3
10%
3.3
JP
Fanuc Corp
TSE:6954
38.2
11%
3.5
FI
K
Kone Oyj
OMXH:KNEBV
33.7
7%
4.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
DK-Lok Corp
KOSDAQ:105740
Average EV/EBITDA: 15 638.4
25.7
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.8
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
20
3%
6.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
26.4
19%
1.4
US
Barnes Group Inc
NYSE:B
9.6
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18
3%
6
SE
Sandvik AB
STO:SAND
15.2
6%
2.5
CH
Schindler Holding AG
SIX:SCHP
19.2
8%
2.4
JP
Fanuc Corp
TSE:6954
24.9
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.6
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
DK-Lok Corp
KOSDAQ:105740
Average EV/EBIT: 19 134.7
86.8
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.8
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
25.2
4%
6.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
39.1
N/A N/A
US
Barnes Group Inc
NYSE:B
12.3
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.7
4%
4.9
SE
Sandvik AB
STO:SAND
20.8
8%
2.6
CH
Schindler Holding AG
SIX:SCHP
24
10%
2.4
JP
Fanuc Corp
TSE:6954
31.8
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.3
10%
2.4