C

Coloray International Investment Co Ltd
KOSDAQ:900310

Watchlist Manager
Coloray International Investment Co Ltd
KOSDAQ:900310
Watchlist
Price: 595 KRW 1.02% Market Closed
Market Cap: 38.1B KRW

Relative Value

The Relative Value of one Coloray International Investment Co Ltd stock under the Base Case scenario is 862.08 KRW. Compared to the current market price of 595 KRW, Coloray International Investment Co Ltd is Undervalued by 31%.

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
862.08 KRW
Undervaluation 31%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
56
Median 3Y
1
Median 5Y
1.3
Industry
1.5
vs History
vs Industry
51
Median 3Y
6.7
Median 5Y
5
Industry
20.8
vs History
vs Industry
49
Median 3Y
4.3
Median 5Y
3.2
Industry
13.5
vs History
vs Industry
55
Median 3Y
1.4
Median 5Y
2.1
Industry
22
vs History
95
vs Industry
93
Median 3Y
0.2
Median 5Y
0.2
Industry
1.7
vs History
vs Industry
Median 3Y
-2
Median 5Y
-2
Industry
1.7
vs History
vs Industry
Median 3Y
-8.9
Median 5Y
-4.9
Industry
7.2
vs History
vs Industry
Median 3Y
-13.7
Median 5Y
-6.9
Industry
12.9
vs History
vs Industry
7
Median 3Y
-26
Median 5Y
-7.1
Industry
17.4
vs History
4
vs Industry
1
Median 3Y
-6.4
Median 5Y
-2.6
Industry
14.9
vs History
12
vs Industry
32
Median 3Y
-8.4
Median 5Y
-3
Industry
21.2
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-0.8
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Coloray International Investment 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
HK
Coloray International Investment Co Ltd
KOSDAQ:900310
38.1B KRW 0.7 -37.2 -17.9 -149.5
US
Sherwin-Williams Co
NYSE:SHW
82.2B USD 3.5 31.9 21.5 25.3
US
Ecolab Inc
NYSE:ECL
76.1B USD 4.8 38.4 21.9 29.3
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.8T JPY 3.8 19.7 9.4 13
CN
Wanhua Chemical Group Co Ltd
SSE:600309
256.4B CNY 1.4 22.4 22.3 22.3
CH
Givaudan SA
SIX:GIVN
28.8B CHF 3.8 26.3 17.9 22.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.7 68.3 42.3 52.1
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.3B USD 1.7 23.4 10.7 13.2
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.8 11.1
CH
DSM-Firmenich AG
AEX:DSFIR
18.1B EUR 1.4 72.6 10.8 36.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
C
Coloray International Investment Co Ltd
KOSDAQ:900310
Average EV/EBITDA: 19.4
Negative Multiple: -17.9
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.5
7%
3.1
US
Ecolab Inc
NYSE:ECL
21.9
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.4
4%
2.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
22.3
33%
0.7
CH
Givaudan SA
SIX:GIVN
17.9
5%
3.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.3
11%
3.8
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.7
4%
2.7
CH
Sika AG
F:SIKA
8.8
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
C
Coloray International Investment Co Ltd
KOSDAQ:900310
Average EV/EBIT: 26.3
Negative Multiple: -149.5
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.3
8%
3.2
US
Ecolab Inc
NYSE:ECL
29.3
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
13
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
22.3
8%
2.8
CH
Givaudan SA
SIX:GIVN
22.6
5%
4.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
52.1
11%
4.7
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.2
5%
2.6
CH
Sika AG
F:SIKA
11.1
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.5
36%
1