D

DI Dong Il Corp
KRX:001530

Watchlist Manager
DI Dong Il Corp
KRX:001530
Watchlist
Price: 18 800 KRW -4.33% Market Closed
Market Cap: 370.9B KRW

Relative Value

The Relative Value of one DI Dong Il Corp stock under the Base Case scenario is 40 019.29 KRW. Compared to the current market price of 18 800 KRW, DI Dong Il Corp is Undervalued by 53%.

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
40 019.29 KRW
Undervaluation 53%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
36
Median 3Y
0.7
Median 5Y
0.6
Industry
1
Forward
0.5
vs History
vs Industry
1
Median 3Y
13.5
Median 5Y
11.2
Industry
18
Forward
16.8
vs History
68
vs Industry
17
Median 3Y
13.7
Median 5Y
15
Industry
10.2
vs History
vs Industry
38
Median 3Y
-1.4
Median 5Y
-1.3
Industry
18.1
vs History
65
vs Industry
35
Median 3Y
0.9
Median 5Y
0.8
Industry
1.3
vs History
46
vs Industry
29
Median 3Y
1
Median 5Y
0.9
Industry
1.2
Forward
0.8
vs History
47
vs Industry
13
Median 3Y
11
Median 5Y
9.5
Industry
3.9
vs History
28
vs Industry
8
Median 3Y
27.2
Median 5Y
23.3
Industry
9.8
Forward
13
vs History
9
vs Industry
2
Median 3Y
121.2
Median 5Y
44.2
Industry
13.3
Forward
20.4
vs History
65
vs Industry
12
Median 3Y
18.5
Median 5Y
23.2
Industry
11.4
vs History
9
vs Industry
3
Median 3Y
36.9
Median 5Y
15.4
Industry
15.1
vs History
58
vs Industry
34
Median 3Y
0.8
Median 5Y
0.7
Industry
1

Multiples Across Competitors

Competitors Multiples
DI Dong Il Corp 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
DI Dong Il Corp
KRX:001530
362.2B KRW 0.6 -24.6 29.2 594.6
HK
Cecep Costin New Materials Group Ltd
HKEX:2228
40.2B HKD 52.9 -183.2 -92.3 -92.3
CN
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
32.6B CNY 3.6 -70.2 -162 -162
TW
Eclat Textile Co Ltd
TWSE:1476
104.3B TWD 2.7 18.5 13.1 14.6
IN
Spentex Industries Ltd
NSE:SPENTEX
291.1B INR 127 -610.1 -649.9 -602.8
CN
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
20.7B CNY 8.4 81.7 67.1 67.1
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
260B INR 26.4 139.2 -321.4 -255.8
CN
Weiqiao Textile Co Ltd
HKEX:2698
19B HKD 1.1 -12.1 -7 -7
UK
Coats Group PLC
LSE:COA
1.6B GBP 1.5 27.2 157.4 199.1
TW
Ruentex Industries Ltd
TWSE:2915
58.3B TWD 20.9 6.5 178.2 245
IN
Welspun India Ltd
NSE:WELSPUNIND
146.2B INR 1.7 27.8 13.8 22
P/E Multiple
Earnings Growth PEG
KR
D
DI Dong Il Corp
KRX:001530
Average P/E: 50.1
Negative Multiple: -24.6
191%
N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -183.2 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -70.2 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
18.5
4%
4.6
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -610.1 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
81.7
32%
2.6
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
139.2
N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -12.1 N/A N/A
UK
Coats Group PLC
LSE:COA
27.2
42%
0.6
TW
Ruentex Industries Ltd
TWSE:2915
6.5
N/A N/A
IN
W
Welspun India Ltd
NSE:WELSPUNIND
27.8
78%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
D
DI Dong Il Corp
KRX:001530
Average EV/EBITDA: 76.5
29.2
38%
0.8
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -92.3 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -162 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
13.1
6%
2.2
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -649.9 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
67.1
N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -321.4 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7 N/A N/A
UK
Coats Group PLC
LSE:COA
157.4
13%
12.1
TW
Ruentex Industries Ltd
TWSE:2915
178.2
N/A N/A
IN
W
Welspun India Ltd
NSE:WELSPUNIND
13.8
39%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
D
DI Dong Il Corp
KRX:001530
Average EV/EBIT: 190.4
594.6
85%
7
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -92.3 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -162 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
14.6
6%
2.4
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -602.8 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
67.1
N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -255.8 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7 N/A N/A
UK
Coats Group PLC
LSE:COA
199.1
17%
11.7
TW
Ruentex Industries Ltd
TWSE:2915
245
N/A N/A
IN
W
Welspun India Ltd
NSE:WELSPUNIND
22
65%
0.3