H

Huons Co Ltd
KOSDAQ:243070

Watchlist Manager
Huons Co Ltd
KOSDAQ:243070
Watchlist
Price: 27 050 KRW 1.31% Market Closed
Market Cap: 324.1B KRW

Relative Value

The Relative Value of one Huons Co Ltd stock under the Base Case scenario is 53 014.19 KRW. Compared to the current market price of 27 050 KRW, Huons Co Ltd is Undervalued by 49%.

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
53 014.19 KRW
Undervaluation 49%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
82
Median 3Y
0.7
Median 5Y
0.8
Industry
2.7
Forward
0.5
vs History
92
vs Industry
38
Median 3Y
9.6
Median 5Y
10.5
Industry
21.6
Forward
7.3
vs History
73
vs Industry
46
Median 3Y
6.9
Median 5Y
8.5
Industry
16.9
vs History
44
vs Industry
26
Median 3Y
13.7
Median 5Y
13.2
Industry
22.9
vs History
93
vs Industry
63
Median 3Y
1.1
Median 5Y
1.3
Industry
2.3
vs History
93
vs Industry
81
Median 3Y
0.7
Median 5Y
0.8
Industry
3
Forward
0.6
vs History
87
vs Industry
79
Median 3Y
1.4
Median 5Y
1.5
Industry
5.6
vs History
98
vs Industry
43
Median 3Y
6
Median 5Y
6.5
Industry
13.4
Forward
5.1
vs History
95
vs Industry
39
Median 3Y
8.5
Median 5Y
9.3
Industry
16.7
Forward
7.8
vs History
68
vs Industry
44
Median 3Y
7.6
Median 5Y
8.4
Industry
16.1
vs History
60
vs Industry
3
Median 3Y
-12.3
Median 5Y
36.1
Industry
18.9
vs History
98
vs Industry
67
Median 3Y
0.9
Median 5Y
1
Industry
2

Multiples Across Competitors

Competitors Multiples
Huons 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
Huons Co Ltd
KOSDAQ:243070
315.2B KRW 0.5 8.8 5.2 7.8
US
Eli Lilly and Co
NYSE:LLY
1T USD 16.9 54.6 36.7 39.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
491.8B USD 5.3 19.6 16 20.8
CH
Roche Holding AG
SIX:ROG
271.4B CHF 4.4 28.8 12.2 14.3
UK
AstraZeneca PLC
LSE:AZN
220.4B GBP 5.1 31.4 108.8 159.2
US
Merck & Co Inc
NYSE:MRK
274.9B USD 4.3 14.4 10.2 12.1
CH
Novartis AG
SIX:NOVN
218.8B CHF 4.9 19 12 15.5
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.4 16.3 11.3 13.2
IE
Endo International PLC
LSE:0Y5F
213.9B USD 92.2 -73.2 338.7 849.2
US
Pfizer Inc
NYSE:PFE
144.9B USD 2.3 14.7 7.5 10.2
P/E Multiple
Earnings Growth PEG
KR
H
Huons Co Ltd
KOSDAQ:243070
Average P/E: 23.1
8.8
16%
0.6
US
Eli Lilly and Co
NYSE:LLY
54.6
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.6
29%
0.7
CH
Roche Holding AG
SIX:ROG
28.8
29%
1
UK
AstraZeneca PLC
LSE:AZN
31.4
37%
0.8
US
Merck & Co Inc
NYSE:MRK
14.4
15%
1
CH
Novartis AG
SIX:NOVN
19
17%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
16.3
3%
5.4
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -73.2 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.7
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
H
Huons Co Ltd
KOSDAQ:243070
Average EV/EBITDA: 400.4
5.2
10%
0.5
US
Eli Lilly and Co
NYSE:LLY
36.7
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16
9%
1.8
CH
Roche Holding AG
SIX:ROG
12.2
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.8
10%
10.9
US
Merck & Co Inc
NYSE:MRK
10.2
6%
1.7
CH
Novartis AG
SIX:NOVN
12
6%
2
DK
Novo Nordisk A/S
CSE:NOVO B
11.3
1%
11.3
IE
E
Endo International PLC
LSE:0Y5F
338.7
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
H
Huons Co Ltd
KOSDAQ:243070
Average EV/EBIT: 1 713.1
7.8
13%
0.6
US
Eli Lilly and Co
NYSE:LLY
39.3
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
20.8
15%
1.4
CH
Roche Holding AG
SIX:ROG
14.3
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
159.2
23%
6.9
US
Merck & Co Inc
NYSE:MRK
12.1
8%
1.5
CH
Novartis AG
SIX:NOVN
15.5
12%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
13.2
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
849.2
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
7%
1.5