SPC Samlip Co Ltd
KRX:005610

Watchlist Manager
SPC Samlip Co Ltd Logo
SPC Samlip Co Ltd
KRX:005610
Watchlist
Price: 51 900 KRW 1.37%
Market Cap: 420.7B KRW

Relative Value

The Relative Value of one SPC Samlip Co Ltd stock under the Base Case scenario is 133 591.79 KRW. Compared to the current market price of 51 900 KRW, SPC Samlip Co Ltd is Undervalued by 61%.

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
133 591.79 KRW
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
91
Median 3Y
0.1
Median 5Y
0.2
Industry
1
Forward
0.1
vs History
28
vs Industry
61
Median 3Y
9.9
Median 5Y
10.1
Industry
16
Forward
5.9
vs History
69
vs Industry
67
Median 3Y
3.8
Median 5Y
4.8
Industry
9.9
vs History
vs Industry
19
Median 3Y
-26.6
Median 5Y
10.9
Industry
17.1
vs History
90
vs Industry
56
Median 3Y
1.1
Median 5Y
1.4
Industry
1.5
vs History
92
vs Industry
88
Median 3Y
0.2
Median 5Y
0.3
Industry
1.1
Forward
0.2
vs History
87
vs Industry
80
Median 3Y
1.5
Median 5Y
1.9
Industry
4.7
vs History
76
vs Industry
63
Median 3Y
4.5
Median 5Y
5.3
Industry
10.1
Forward
3.6
vs History
49
vs Industry
48
Median 3Y
10.2
Median 5Y
11.7
Industry
13.3
Forward
6.9
vs History
69
vs Industry
65
Median 3Y
6.2
Median 5Y
8.6
Industry
11.4
vs History
69
vs Industry
51
Median 3Y
10.1
Median 5Y
13.3
Industry
16
vs History
90
vs Industry
56
Median 3Y
0.8
Median 5Y
0.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
SPC Samlip 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
SPC Samlip Co Ltd
KRX:005610
420.7B KRW 0.1 13 4.5 11.8
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
188.5B CHF 2.1 18.3 12.4 15.4
US
Mondelez International Inc
NASDAQ:MDLZ
66.5B USD 1.8 18.8 14.9 19.5
ZA
Tiger Brands Ltd
JSE:TBS
58.3B Zac 0 0 0 0
FR
Danone SA
PAR:BN
48.2B EUR 1.8 26.2 11.3 15.3
CN
Muyuan Foods Co Ltd
SZSE:002714
275.9B CNY 1.8 12.4 12.7 12.7
US
Hershey Co
NYSE:HSY
36.5B USD 3.2 26.9 16.2 20.3
ZA
Avi Ltd
JSE:AVI
34.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41.1 23.9 32.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.6B CNY 7.9 32.3 29.5 29.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
SPC Samlip Co Ltd
KRX:005610
Average EV/EBITDA: 20 740.9
4.5
-2%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
1%
12.4
US
Mondelez International Inc
NASDAQ:MDLZ
14.9
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.3
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
31%
0.4
US
Hershey Co
NYSE:HSY
16.2
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
SPC Samlip Co Ltd
KRX:005610
Average EV/EBIT: 35 382.4
11.8
3%
3.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.4
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
19.5
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.3
6%
2.5
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
20%
0.6
US
Hershey Co
NYSE:HSY
20.3
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.6
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
11%
2.7