K

Kolon Corp
KRX:002020

Watchlist Manager
Kolon Corp
KRX:002020
Watchlist
Price: 49 600 KRW -1.2% Market Closed
Market Cap: 679.5B KRW

Relative Value

The Relative Value of one Kolon Corp stock under the Base Case scenario is 122 315.33 KRW. Compared to the current market price of 49 600 KRW, Kolon Corp is Undervalued by 59%.

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
122 315.33 KRW
Undervaluation 59%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
93
Median 3Y
0
Median 5Y
0.1
Industry
0.8
vs History
12
vs Industry
72
Median 3Y
2.3
Median 5Y
2.6
Industry
12
vs History
vs Industry
55
Median 3Y
0.9
Median 5Y
1
Industry
7.1
vs History
vs Industry
54
Median 3Y
0.9
Median 5Y
0.9
Industry
13.8
vs History
25
vs Industry
89
Median 3Y
0.2
Median 5Y
0.3
Industry
1
vs History
22
vs Industry
76
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
vs History
6
vs Industry
36
Median 3Y
3.2
Median 5Y
2.5
Industry
4.3
vs History
30
vs Industry
13
Median 3Y
6.6
Median 5Y
4.5
Industry
8.6
vs History
20
vs Industry
1
Median 3Y
8.8
Median 5Y
5.2
Industry
12.7
vs History
vs Industry
16
Median 3Y
3.3
Median 5Y
4.1
Industry
9.6
vs History
vs Industry
1
Median 3Y
-5.1
Median 5Y
4.1
Industry
13
vs History
88
vs Industry
65
Median 3Y
0.4
Median 5Y
0.4
Industry
0.6

Multiples Across Competitors

Competitors Multiples
Kolon Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Kolon Corp
KRX:002020
679.7B KRW 0.1 4.3 6.9 10.9
US
General Electric Co
NYSE:GE
261B USD 6.6 37.3 35.6 40.9
DE
Siemens AG
XETRA:SIE
174.7B EUR 2.2 17.7 14.4 18.9
US
Honeywell International Inc
NASDAQ:HON
153.8B USD 3.9 27 18.2 21.3
JP
Hitachi Ltd
TSE:6501
18.6T JPY 1.9 30.3 13 18.8
US
3M Co
NYSE:MMM
82.9B USD 3.4 19 14.1 17.6
ZA
Bidvest Group Ltd
JSE:BVT
80.2B Zac 0 0 0 0
US
Roper Technologies Inc
F:ROP
51.4B EUR 8.4 40.6 23.2 32.7
CN
CITIC Ltd
HKEX:267
313.6B HKD 0.4 5 59.8 0
HK
CK Hutchison Holdings Ltd
HKEX:1
188.8B HKD 0.7 11 5.2 13
KR
Samsung C&T Corp
KRX:028260
26.5T KRW 0.6 11.9 6.5 8.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
K
Kolon Corp
KRX:002020
Average EV/EBITDA: 19.7
6.9
N/A N/A
US
General Electric Co
NYSE:GE
35.6
20%
1.8
DE
Siemens AG
XETRA:SIE
14.4
12%
1.2
US
Honeywell International Inc
NASDAQ:HON
18.2
8%
2.3
JP
Hitachi Ltd
TSE:6501
13
11%
1.2
US
3M Co
NYSE:MMM
14.1
7%
2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
4%
N/A
US
R
Roper Technologies Inc
F:ROP
23.2
8%
2.9
CN
CITIC Ltd
HKEX:267
59.8
82%
0.7
HK
CK Hutchison Holdings Ltd
HKEX:1
5.2
8%
0.6
KR
Samsung C&T Corp
KRX:028260
6.5
8%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
K
Kolon Corp
KRX:002020
Average EV/EBIT: 20.3
10.9
N/A N/A
US
General Electric Co
NYSE:GE
40.9
23%
1.8
DE
Siemens AG
XETRA:SIE
18.9
15%
1.3
US
Honeywell International Inc
NASDAQ:HON
21.3
10%
2.1
JP
Hitachi Ltd
TSE:6501
18.8
N/A N/A
US
3M Co
NYSE:MMM
17.6
8%
2.2
ZA
B
Bidvest Group Ltd
JSE:BVT
Not Available
3%
N/A
US
R
Roper Technologies Inc
F:ROP
32.7
11%
3
CN
CITIC Ltd
HKEX:267
Not Available N/A N/A
HK
CK Hutchison Holdings Ltd
HKEX:1
13
21%
0.6
KR
Samsung C&T Corp
KRX:028260
8.5
9%
0.9