C

C&C International Co Ltd
KOSDAQ:352480

Watchlist Manager
C&C International Co Ltd
KOSDAQ:352480
Watchlist
Price: 37 350 KRW 3.89% Market Closed
Market Cap: ₩509.1B

Relative Value

The Relative Value of one C&C International Co Ltd stock under the Base Case scenario is 26 796.81 KRW. Compared to the current market price of 37 350 KRW, C&C International Co Ltd is Overvalued by 28%.

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
26 796.81 KRW
Overvaluation 28%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
C&C International 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
C&C International Co Ltd
KOSDAQ:352480
490B KRW 1.9 32 14.4 20.9
FR
L'Oreal SA
PAR:OR
202.8B EUR 4.6 33.1 18.8 22.8
UK
Unilever PLC
LSE:ULVR
118.1B GBP 2.2 23.6 14 16.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.5 50.2 36.4 40.3
UK
HALEON PLC
LSE:HLN
33.5B GBP 3 23.2 14.3 16.3
US
Estee Lauder Companies Inc
NYSE:EL
41.5B USD 2.9 -44.6 22.4 37
DE
Beiersdorf AG
XETRA:BEI
21.4B EUR 2.2 24.4 12 15.3
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23 10.9 16.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 7.8 65 39.1 42.7
IN
Dabur India Ltd
NSE:DABUR
888.8B INR 7.1 49.9 36 44.6
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
C
C&C International Co Ltd
KOSDAQ:352480
Average P/E: 36.1
32
6%
5.3
FR
L'Oreal SA
PAR:OR
33.1
8%
4.1
UK
Unilever PLC
LSE:ULVR
23.6
10%
2.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
50.2
7%
7.2
UK
HALEON PLC
LSE:HLN
23.2
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -44.6 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
24.4
7%
3.5
JP
Kao Corp
TSE:4452
23
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
65
19%
3.4
IN
Dabur India Ltd
NSE:DABUR
49.9
12%
4.2
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
C
C&C International Co Ltd
KOSDAQ:352480
Average EV/EBITDA: 21.8
14.4
15%
1
FR
L'Oreal SA
PAR:OR
18.8
5%
3.8
UK
Unilever PLC
LSE:ULVR
14
1%
14
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.4
8%
4.6
UK
HALEON PLC
LSE:HLN
14.3
4%
3.6
US
Estee Lauder Companies Inc
NYSE:EL
22.4
15%
1.5
DE
Beiersdorf AG
XETRA:BEI
12
-1%
N/A
JP
Kao Corp
TSE:4452
10.9
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.1
13%
3
IN
Dabur India Ltd
NSE:DABUR
36
11%
3.3
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
C
C&C International Co Ltd
KOSDAQ:352480
Average EV/EBIT: 27.3
20.9
7%
3
FR
L'Oreal SA
PAR:OR
22.8
6%
3.8
UK
Unilever PLC
LSE:ULVR
16.3
1%
16.3
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.3
9%
4.5
UK
HALEON PLC
LSE:HLN
16.3
4%
4.1
US
Estee Lauder Companies Inc
NYSE:EL
37
25%
1.5
DE
Beiersdorf AG
XETRA:BEI
15.3
-2%
N/A
JP
Kao Corp
TSE:4452
16.8
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42.7
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
44.6
11%
4.1
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A