K

KNJ Co Ltd
KOSDAQ:272110

Watchlist Manager
KNJ Co Ltd
KOSDAQ:272110
Watchlist
Price: 22 500 KRW -2.81% Market Closed
Market Cap: 180.7B KRW

Relative Value

The Relative Value of one KNJ Co Ltd stock under the Base Case scenario is 27 187.22 KRW. Compared to the current market price of 22 500 KRW, KNJ Co Ltd is Undervalued by 17%.

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
27 187.22 KRW
Undervaluation 17%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
53
Median 3Y
2.1
Median 5Y
2.1
Industry
3.4
Forward
2.4
vs History
23
vs Industry
47
Median 3Y
12.2
Median 5Y
11.6
Industry
30.3
Forward
7.6
vs History
61
vs Industry
42
Median 3Y
9.9
Median 5Y
10.5
Industry
19.2
vs History
15
vs Industry
37
Median 3Y
17.4
Median 5Y
10.9
Industry
25.6
vs History
55
vs Industry
51
Median 3Y
2.1
Median 5Y
2.3
Industry
2.6
vs History
36
vs Industry
44
Median 3Y
2.6
Median 5Y
2.7
Industry
3.7
Forward
3
vs History
47
vs Industry
51
Median 3Y
7
Median 5Y
7.6
Industry
12.2
vs History
80
vs Industry
38
Median 3Y
9.5
Median 5Y
11.2
Industry
18.8
Forward
7.1
vs History
65
vs Industry
41
Median 3Y
12.1
Median 5Y
14.3
Industry
25.4
Forward
8.7
vs History
61
vs Industry
34
Median 3Y
12.4
Median 5Y
13.4
Industry
19.4
vs History
42
vs Industry
25
Median 3Y
23.2
Median 5Y
14.7
Industry
24.8
vs History
46
vs Industry
56
Median 3Y
1.5
Median 5Y
1.6
Industry
2.1

Multiples Across Competitors

Competitors Multiples
KNJ 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
KNJ Co Ltd
KOSDAQ:272110
175.8B KRW 2.4 14.6 8.4 12.3
NL
ASML Holding NV
AEX:ASML
345.8B EUR 10.8 33.9 25.6 28.2
US
Brooks Automation Inc
LSE:0HQ1
309B USD 510.8 -2 769.1 8 537.7 -8 956.3
US
Lam Research Corp
NASDAQ:LRCX
207.4B USD 10.6 35.7 29.8 31.6
US
Applied Materials Inc
NASDAQ:AMAT
201.9B USD 7.1 28.9 22.6 23.8
US
KLA Corp
NASDAQ:KLAC
161B USD 12.9 38 28.1 30.2
JP
Tokyo Electron Ltd
TSE:8035
13.9T JPY 5.6 25.6 17.7 19.6
JP
Advantest Corp
TSE:6857
13.7T JPY 14 52.3 34.3 36.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
326.3B CNY 8.9 51.9 47.2 47.2
JP
Disco Corp
TSE:6146
4.8T JPY 11.7 37.9 25 27
US
Teradyne Inc
NASDAQ:TER
29.9B USD 10.5 67.6 45.1 55.4
P/E Multiple
Earnings Growth PEG
KR
K
KNJ Co Ltd
KOSDAQ:272110
Average P/E: 38.6
14.6
N/A N/A
NL
ASML Holding NV
AEX:ASML
33.9
15%
2.3
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -2 769.1 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
35.7
14%
2.5
US
Applied Materials Inc
NASDAQ:AMAT
28.9
11%
2.6
US
KLA Corp
NASDAQ:KLAC
38
15%
2.5
JP
Tokyo Electron Ltd
TSE:8035
25.6
8%
3.2
JP
Advantest Corp
TSE:6857
52.3
39%
1.3
CN
NAURA Technology Group Co Ltd
SZSE:002371
51.9
30%
1.7
JP
Disco Corp
TSE:6146
37.9
10%
3.8
US
Teradyne Inc
NASDAQ:TER
67.6
24%
2.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K
KNJ Co Ltd
KOSDAQ:272110
Average EV/EBITDA: 802
8.4
N/A N/A
NL
ASML Holding NV
AEX:ASML
25.6
13%
2
US
B
Brooks Automation Inc
LSE:0HQ1
8 537.7
82%
104.1
US
Lam Research Corp
NASDAQ:LRCX
29.8
15%
2
US
Applied Materials Inc
NASDAQ:AMAT
22.6
8%
2.8
US
KLA Corp
NASDAQ:KLAC
28.1
11%
2.6
JP
Tokyo Electron Ltd
TSE:8035
17.7
9%
2
JP
Advantest Corp
TSE:6857
34.3
22%
1.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
47.2
32%
1.5
JP
Disco Corp
TSE:6146
25
10%
2.5
US
Teradyne Inc
NASDAQ:TER
45.1
26%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K
KNJ Co Ltd
KOSDAQ:272110
Average EV/EBIT: 31.2
12.3
N/A N/A
NL
ASML Holding NV
AEX:ASML
28.2
14%
2
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -8 956.3 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
31.6
15%
2.1
US
Applied Materials Inc
NASDAQ:AMAT
23.8
8%
3
US
KLA Corp
NASDAQ:KLAC
30.2
12%
2.5
JP
Tokyo Electron Ltd
TSE:8035
19.6
N/A N/A
JP
Advantest Corp
TSE:6857
36.6
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
47.2
27%
1.7
JP
Disco Corp
TSE:6146
27
N/A N/A
US
Teradyne Inc
NASDAQ:TER
55.4
29%
1.9