0

09Women Co Ltd
KOSDAQ:366030

Watchlist Manager
09Women Co Ltd
KOSDAQ:366030
Watchlist
Price: 5 360 KRW 0.56% Market Closed
Market Cap: 121.4B KRW

Relative Value

The Relative Value of one 09Women Co Ltd stock under the Base Case scenario is 2 612.15 KRW. Compared to the current market price of 5 360 KRW, 09Women Co Ltd is Overvalued by 51%.

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
2 612.15 KRW
Overvaluation 51%
Relative Value
Price
0
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
15
Median 3Y
2.5
Median 5Y
2.6
Industry
0.6
vs History
25
vs Industry
46
Median 3Y
14.3
Median 5Y
14.9
Industry
17.1
vs History
33
vs Industry
33
Median 3Y
13.5
Median 5Y
14.1
Industry
8.5
vs History
27
vs Industry
36
Median 3Y
15.3
Median 5Y
16.9
Industry
17.6
vs History
62
vs Industry
49
Median 3Y
1.8
Median 5Y
2.1
Industry
1.7
vs History
60
vs Industry
32
Median 3Y
1.6
Median 5Y
1.7
Industry
0.7
vs History
60
vs Industry
45
Median 3Y
3.5
Median 5Y
3.8
Industry
2.3
vs History
41
vs Industry
56
Median 3Y
7.8
Median 5Y
8.6
Industry
8.5
vs History
33
vs Industry
57
Median 3Y
8.9
Median 5Y
9.4
Industry
13.1
vs History
39
vs Industry
61
Median 3Y
8.3
Median 5Y
9.3
Industry
10
vs History
39
vs Industry
55
Median 3Y
8.6
Median 5Y
9.5
Industry
14.2
vs History
62
vs Industry
29
Median 3Y
2.7
Median 5Y
3.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
09Women 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
09Women Co Ltd
KOSDAQ:366030
121.4B KRW 2.6 18.8 9 10.8
ES
Industria de Diseno Textil SA
MAD:ITX
176.4B EUR 4.5 29.2 15.3 21.6
US
TJX Companies Inc
NYSE:TJX
173.9B USD 3 34.1 21.7 25.6
JP
Fast Retailing Co Ltd
TSE:9983
17.4T JPY 5.1 40.2 20.7 28.7
ZA
Pepkor Holdings Ltd
JSE:PPH
97.9B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
61.1B USD 2.8 29.4 18.6 22.1
ZA
Mr Price Group Ltd
JSE:MRP
44.9B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
285.4B SEK 1.2 26.3 8.3 18.7
ZA
Foschini Group Ltd
JSE:TFG
27.6B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
21.3B Zac 0 0 0 0
US
Burlington Stores Inc
NYSE:BURL
19.4B USD 1.7 34.6 17.9 26.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
0
09Women Co Ltd
KOSDAQ:366030
Average EV/EBITDA: 15.9
9
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
15.3
6%
2.6
US
TJX Companies Inc
NYSE:TJX
21.7
9%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
20.7
9%
2.3
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
18.6
6%
3.1
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
6%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
8.3
3%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
12%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
29%
N/A
US
Burlington Stores Inc
NYSE:BURL
17.9
17%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
0
09Women Co Ltd
KOSDAQ:366030
Average EV/EBIT: 22
10.8
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
21.6
7%
3.1
US
TJX Companies Inc
NYSE:TJX
25.6
10%
2.6
JP
Fast Retailing Co Ltd
TSE:9983
28.7
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
12%
N/A
US
Ross Stores Inc
NASDAQ:ROST
22.1
6%
3.7
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
18.7
7%
2.7
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
21%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
12%
N/A
US
Burlington Stores Inc
NYSE:BURL
26.5
19%
1.4