B

Baiksan Co Ltd
KRX:035150

Watchlist Manager
Baiksan Co Ltd
KRX:035150
Watchlist
Price: 12 950 KRW -0.84% Market Closed
Market Cap: 266B KRW

Relative Value

The Relative Value of one Baiksan Co Ltd stock under the Base Case scenario is 21 177.53 KRW. Compared to the current market price of 12 950 KRW, Baiksan Co Ltd is Undervalued by 39%.

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
21 177.53 KRW
Undervaluation 39%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
53
Median 3Y
0.6
Median 5Y
0.6
Industry
1
Forward
0.5
vs History
50
vs Industry
55
Median 3Y
5.5
Median 5Y
5.5
Industry
18
Forward
5.4
vs History
69
vs Industry
41
Median 3Y
5.2
Median 5Y
5.8
Industry
10.2
vs History
65
vs Industry
7
Median 3Y
12.3
Median 5Y
11.9
Industry
18.1
vs History
79
vs Industry
39
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3
vs History
60
vs Industry
52
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
Forward
0.6
vs History
71
vs Industry
44
Median 3Y
2.6
Median 5Y
2.7
Industry
3.9
vs History
73
vs Industry
54
Median 3Y
4.2
Median 5Y
4.5
Industry
9.8
Forward
3.8
vs History
69
vs Industry
53
Median 3Y
4.6
Median 5Y
4.8
Industry
13.3
Forward
4.4
vs History
71
vs Industry
40
Median 3Y
5.8
Median 5Y
6.6
Industry
11.4
vs History
38
vs Industry
19
Median 3Y
12.2
Median 5Y
12.7
Industry
15.1
vs History
68
vs Industry
35
Median 3Y
1
Median 5Y
1.1
Industry
1

Multiples Across Competitors

Competitors Multiples
Baiksan 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
Baiksan Co Ltd
KRX:035150
272B KRW 0.5 5.4 4.1 4.5
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 27.5 157.3 199.1
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
B
Baiksan Co Ltd
KRX:035150
Average EV/EBITDA: 72.3
4.1
6%
0.7
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
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
157.3
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
B
Baiksan Co Ltd
KRX:035150
Average EV/EBIT: 92
4.5
5%
0.9
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