Ilshin Spinning Co Ltd
KRX:003200

Watchlist Manager
Ilshin Spinning Co Ltd Logo
Ilshin Spinning Co Ltd
KRX:003200
Watchlist
Price: 12 440 KRW 7.24% Market Closed
Market Cap: 285.6B KRW

Relative Value

The Relative Value of one Ilshin Spinning Co Ltd stock under the Base Case scenario is 7 749.34 KRW. Compared to the current market price of 12 440 KRW, Ilshin Spinning Co Ltd is Overvalued by 38%.

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
7 749.34 KRW
Overvaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
74
Median 3Y
0.4
Median 5Y
0.3
Industry
1
vs History
9
vs Industry
56
Median 3Y
5.9
Median 5Y
2.8
Industry
18
vs History
19
vs Industry
55
Median 3Y
3.4
Median 5Y
0.8
Industry
10.1
vs History
vs Industry
37
Median 3Y
-11.4
Median 5Y
-2
Industry
18.3
vs History
4
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
vs History
11
vs Industry
87
Median 3Y
0.3
Median 5Y
0.2
Industry
1.2
vs History
19
vs Industry
72
Median 3Y
1.6
Median 5Y
1.2
Industry
3.9
vs History
14
vs Industry
57
Median 3Y
4.6
Median 5Y
2.8
Industry
9.8
vs History
6
vs Industry
35
Median 3Y
10.1
Median 5Y
-0.2
Industry
13.2
vs History
19
vs Industry
64
Median 3Y
1.8
Median 5Y
-0.5
Industry
11.3
vs History
14
vs Industry
42
Median 3Y
-2.3
Median 5Y
1
Industry
15.1
vs History
12
vs Industry
91
Median 3Y
0.2
Median 5Y
0.1
Industry
1

Multiples Across Competitors

Competitors Multiples
Ilshin Spinning 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
Ilshin Spinning Co Ltd
KRX:003200
263.7B KRW 0.5 10.6 6.7 15.8
HK
Cecep Costin New Materials Group Ltd
HKEX:2228
50.8B HKD 66.7 -230.8 -120.4 -120.4
CN
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
33.7B CNY 3.7 -72.5 -166.6 -166.6
TW
Eclat Textile Co Ltd
TWSE:1476
115.2B TWD 3 20.4 13.6 15.2
IN
Spentex Industries Ltd
NSE:SPENTEX
291.1B INR 77.2 -72 690.1 -5 606 -3 346.1
CN
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
22B CNY 9 86.7 70.9 70.9
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
260B INR 26.4 139.2 -321.4 -255.8
CN
Weiqiao Textile Co Ltd
HKEX:2698
20.9B HKD 1.1 -13.2 -8.5 -8.5
UK
Coats Group PLC
LSE:COA
1.6B GBP 1.5 27.1 157.3 199
TW
Ruentex Industries Ltd
TWSE:2915
56.6B TWD 20.3 6.3 163.1 225.7
CN
Sunvim Group Co Ltd
SZSE:002083
12.1B CNY 2.3 39.5 26.1 26.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Ilshin Spinning Co Ltd
KRX:003200
Average EV/EBITDA: 72.9
6.7
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -120.4 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -166.6 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
13.6
6%
2.3
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -5 606 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
70.9
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: -8.5 N/A N/A
UK
Coats Group PLC
LSE:COA
157.3
13%
12.1
TW
Ruentex Industries Ltd
TWSE:2915
163.1
N/A N/A
CN
Sunvim Group Co Ltd
SZSE:002083
26.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Ilshin Spinning Co Ltd
KRX:003200
Average EV/EBIT: 92.1
15.8
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -120.4 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -166.6 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
15.2
6%
2.5
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -3 346.1 N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
70.9
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: -8.5 N/A N/A
UK
Coats Group PLC
LSE:COA
199
17%
11.7
TW
Ruentex Industries Ltd
TWSE:2915
225.7
N/A N/A
CN
Sunvim Group Co Ltd
SZSE:002083
26.1
N/A N/A