Able C&C Co Ltd
KRX:078520

Watchlist Manager
Able C&C Co Ltd Logo
Able C&C Co Ltd
KRX:078520
Watchlist
Price: 10 940 KRW 4.49%
Market Cap: 284.5B KRW

Relative Value

The Relative Value of one Able C&C Co Ltd stock under the Base Case scenario is 12 433.87 KRW. Compared to the current market price of 10 940 KRW, Able C&C Co Ltd is Undervalued by 12%.

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
12 433.87 KRW
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
59
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1
Forward
1
vs History
36
vs Industry
35
Median 3Y
25.3
Median 5Y
13
Industry
17.8
Forward
12.5
vs History
23
vs Industry
7
Median 3Y
11.6
Median 5Y
11.6
Industry
11.6
vs History
3
vs Industry
24
Median 3Y
18.2
Median 5Y
9.6
Industry
15.6
vs History
6
vs Industry
32
Median 3Y
2
Median 5Y
1.8
Industry
1.5
vs History
3
vs Industry
65
Median 3Y
0.7
Median 5Y
0.6
Industry
1.2
Forward
0.9
vs History
4
vs Industry
77
Median 3Y
1.1
Median 5Y
1.2
Industry
4
vs History
23
vs Industry
50
Median 3Y
7.3
Median 5Y
7
Industry
10.4
Forward
8
vs History
30
vs Industry
38
Median 3Y
11.8
Median 5Y
9.7
Industry
13.5
Forward
9.1
vs History
22
vs Industry
8
Median 3Y
10.4
Median 5Y
10.4
Industry
12.5
vs History
26
vs Industry
4
Median 3Y
11.8
Median 5Y
10.2
Industry
15.7
vs History
4
vs Industry
36
Median 3Y
1.5
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Able C&C 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
Able C&C Co Ltd
KRX:078520
281.9B KRW 1.1 18.3 8.5 12.3
FR
L'Oreal SA
PAR:OR
194.4B EUR 4.4 31.8 18.4 22.4
UK
Unilever PLC
LSE:ULVR
118.2B GBP 2.2 23.6 185.5 215.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.6 50.7 36.8 40.7
UK
HALEON PLC
LSE:HLN
33.3B GBP 3 23.1 13.9 15.8
US
Estee Lauder Companies Inc
NYSE:EL
38.5B USD 2.7 -41.4 20.9 34.6
DE
Beiersdorf AG
XETRA:BEI
20.4B EUR 2.1 23.2 11.4 14.6
JP
Kao Corp
TSE:4452
2.9T JPY 1.7 23.6 11.2 17.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.5 69.4 43.1 47.2
IN
Dabur India Ltd
NSE:DABUR
926.2B INR 7.2 51.2 38.4 47.6
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
KR
Able C&C Co Ltd
KRX:078520
Average P/E: 35
18.3
29%
0.6
FR
L'Oreal SA
PAR:OR
31.8
8%
4
UK
Unilever PLC
LSE:ULVR
23.6
15%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
50.7
8%
6.3
UK
HALEON PLC
LSE:HLN
23.1
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -41.4 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
23.2
8%
2.9
JP
Kao Corp
TSE:4452
23.6
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69.4
19%
3.7
IN
Dabur India Ltd
NSE:DABUR
51.2
12%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
Able C&C Co Ltd
KRX:078520
Average EV/EBITDA: 38.8
8.5
14%
0.6
FR
L'Oreal SA
PAR:OR
18.4
5%
3.7
UK
Unilever PLC
LSE:ULVR
185.5
1%
185.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.8
8%
4.6
UK
HALEON PLC
LSE:HLN
13.9
4%
3.5
US
Estee Lauder Companies Inc
NYSE:EL
20.9
15%
1.4
DE
Beiersdorf AG
XETRA:BEI
11.4
-1%
N/A
JP
Kao Corp
TSE:4452
11.2
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.1
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
38.4
11%
3.5
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
Able C&C Co Ltd
KRX:078520
Average EV/EBIT: 46.8
12.3
27%
0.5
FR
L'Oreal SA
PAR:OR
22.4
6%
3.7
UK
Unilever PLC
LSE:ULVR
215.5
1%
215.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
40.7
9%
4.5
UK
HALEON PLC
LSE:HLN
15.8
4%
4
US
Estee Lauder Companies Inc
NYSE:EL
34.6
25%
1.4
DE
Beiersdorf AG
XETRA:BEI
14.6
-2%
N/A
JP
Kao Corp
TSE:4452
17.3
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47.2
13%
3.6
IN
Dabur India Ltd
NSE:DABUR
47.6
11%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A