K

KolmarBNH Co Ltd
KOSDAQ:200130

Watchlist Manager
KolmarBNH Co Ltd
KOSDAQ:200130
Watchlist
Price: 12 320 KRW 0.16% Market Closed
Market Cap: 362.5B KRW

Relative Value

The Relative Value of one KolmarBNH Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 12 320 KRW, KolmarBNH 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.

KolmarBNH Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
62
Median 3Y
0.8
Median 5Y
1
Industry
1.1
Forward
0.6
vs History
36
vs Industry
26
Median 3Y
22.8
Median 5Y
19.8
Industry
17.8
Forward
18.8
vs History
98
vs Industry
40
Median 3Y
10.6
Median 5Y
15
Industry
11.6
vs History
vs Industry
20
Median 3Y
-19.5
Median 5Y
22.2
Industry
15.6
vs History
96
vs Industry
58
Median 3Y
1.1
Median 5Y
1.4
Industry
1.6
vs History
88
vs Industry
59
Median 3Y
0.9
Median 5Y
1.1
Industry
1.2
Forward
0.7
vs History
95
vs Industry
31
Median 3Y
6.4
Median 5Y
6.6
Industry
4
vs History
76
vs Industry
33
Median 3Y
11
Median 5Y
10.8
Industry
10.5
Forward
8.5
vs History
38
vs Industry
23
Median 3Y
17.8
Median 5Y
14.3
Industry
13.6
Forward
15.3
vs History
95
vs Industry
35
Median 3Y
12.6
Median 5Y
13.9
Industry
12.5
vs History
41
vs Industry
Median 3Y
-16.5
Median 5Y
-11.9
Industry
15.9
vs History
88
vs Industry
54
Median 3Y
0.9
Median 5Y
1.2
Industry
1.2

Multiples Across Competitors

Competitors Multiples
KolmarBNH 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
KolmarBNH Co Ltd
KOSDAQ:200130
348.6B KRW 0.6 21.2 9.5 16.3
FR
L'Oreal SA
PAR:OR
205.6B EUR 4.7 33.6 19 23.2
UK
Unilever PLC
LSE:ULVR
116.3B GBP 2.2 23.3 201.4 234
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.6T INR 8.7 51.2 37.1 41.1
UK
HALEON PLC
LSE:HLN
33B GBP 2.9 22.9 13.8 15.7
US
Estee Lauder Companies Inc
NYSE:EL
41B USD 2.8 -44.1 22.1 36.6
DE
Beiersdorf AG
XETRA:BEI
20.9B EUR 2.1 23.7 11.7 15
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.7 11.3 17.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.5 69 42.9 47
IN
Dabur India Ltd
NSE:DABUR
925.9B INR 7.2 51.2 38.4 47.6
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
KR
K
KolmarBNH Co Ltd
KOSDAQ:200130
Average P/E: 35.5
21.2
15%
1.4
FR
L'Oreal SA
PAR:OR
33.6
8%
4.2
UK
Unilever PLC
LSE:ULVR
23.3
15%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.2
8%
6.4
UK
HALEON PLC
LSE:HLN
22.9
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -44.1 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
23.7
8%
3
JP
Kao Corp
TSE:4452
23.7
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69
19%
3.6
IN
Dabur India Ltd
NSE:DABUR
51.2
12%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K
KolmarBNH Co Ltd
KOSDAQ:200130
Average EV/EBITDA: 40.7
9.5
11%
0.9
FR
L'Oreal SA
PAR:OR
19
5%
3.8
UK
Unilever PLC
LSE:ULVR
201.4
1%
201.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.1
8%
4.6
UK
HALEON PLC
LSE:HLN
13.8
4%
3.5
US
Estee Lauder Companies Inc
NYSE:EL
22.1
15%
1.5
DE
Beiersdorf AG
XETRA:BEI
11.7
-1%
N/A
JP
Kao Corp
TSE:4452
11.3
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.9
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
38.4
11%
3.5
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K
KolmarBNH Co Ltd
KOSDAQ:200130
Average EV/EBIT: 49.4
16.3
15%
1.1
FR
L'Oreal SA
PAR:OR
23.2
6%
3.9
UK
Unilever PLC
LSE:ULVR
234
1%
234
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.1
9%
4.6
UK
HALEON PLC
LSE:HLN
15.7
4%
3.9
US
Estee Lauder Companies Inc
NYSE:EL
36.6
25%
1.5
DE
Beiersdorf AG
XETRA:BEI
15
-2%
N/A
JP
Kao Corp
TSE:4452
17.3
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47
13%
3.6
IN
Dabur India Ltd
NSE:DABUR
47.6
11%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A