Haein Corp
KRX:003010

Watchlist Manager
Haein Corp Logo
Haein Corp
KRX:003010
Watchlist
Price: 5 220 KRW -1.14% Market Closed
Market Cap: 56.1B KRW

Relative Value

The Relative Value of one Haein Corp stock under the Base Case scenario is 10 912.55 KRW. Compared to the current market price of 5 220 KRW, Haein Corp is Undervalued by 52%.

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
10 912.55 KRW
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Haein 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
Haein Corp
KRX:003010
52.9B KRW 0.2 5 4.4 5.5
JP
Itochu Corp
TSE:8001
15.9T JPY 1.1 16.9 16.2 26.6
JP
Mitsubishi Corp
TSE:8058
15.2T JPY 0.9 22.1 26.4 56.3
JP
Mitsui & Co Ltd
TSE:8031
14.6T JPY 1 16 22.4 38.2
US
United Rentals Inc
NYSE:URI
58.8B USD 3.7 23.4 10.1 17.8
JP
Marubeni Corp
TSE:8002
8.4T JPY 1 14.8 17 26.7
US
Fastenal Co
NASDAQ:FAST
50.3B USD 6.3 41.2 28 31.2
US
W W Grainger Inc
NYSE:GWW
49.9B USD 2.8 29 18.9 20.9
US
WW Grainger Inc
XMUN:GWW
42.3B EUR 2.9 29.4 21.8 24
US
Ferguson Enterprises Inc
NYSE:FERG
48.5B USD 1.6 24.7 16.8 19.2
JP
Sumitomo Corp
TSE:8053
7.5T JPY 1 12.4 15.7 24.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Haein Corp
KRX:003010
Average EV/EBITDA: 18
4.4
N/A N/A
JP
Itochu Corp
TSE:8001
16.2
5%
3.2
JP
Mitsubishi Corp
TSE:8058
26.4
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
22.4
4%
5.6
US
United Rentals Inc
NYSE:URI
10.1
7%
1.4
JP
Marubeni Corp
TSE:8002
17
0%
N/A
US
Fastenal Co
NASDAQ:FAST
28
10%
2.8
US
W W Grainger Inc
NYSE:GWW
18.9
6%
3.2
US
W
WW Grainger Inc
XMUN:GWW
21.8
6%
3.6
US
Ferguson Enterprises Inc
NYSE:FERG
16.8
8%
2.1
JP
Sumitomo Corp
TSE:8053
15.7
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Haein Corp
KRX:003010
Average EV/EBIT: 26.5
5.5
N/A N/A
JP
Itochu Corp
TSE:8001
26.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
56.3
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
38.2
N/A N/A
US
United Rentals Inc
NYSE:URI
17.8
6%
3
JP
Marubeni Corp
TSE:8002
26.7
N/A N/A
US
Fastenal Co
NASDAQ:FAST
31.2
11%
2.8
US
W W Grainger Inc
NYSE:GWW
20.9
6%
3.5
US
W
WW Grainger Inc
XMUN:GWW
24
6%
4
US
Ferguson Enterprises Inc
NYSE:FERG
19.2
10%
1.9
JP
Sumitomo Corp
TSE:8053
24.8
N/A N/A