A

AJ Networks Co Ltd
KRX:095570

Watchlist Manager
AJ Networks Co Ltd
KRX:095570
Watchlist
Price: 4 620 KRW 1.43% Market Closed
Market Cap: 209.1B KRW

Relative Value

The Relative Value of one AJ Networks Co Ltd stock under the Base Case scenario is 16 376.75 KRW. Compared to the current market price of 4 620 KRW, AJ Networks Co Ltd is Undervalued by 72%.

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
16 376.75 KRW
Undervaluation 72%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
78
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
Forward
0.2
vs History
41
vs Industry
64
Median 3Y
8.1
Median 5Y
7.7
Industry
15.5
Forward
8.4
vs History
41
vs Industry
46
Median 3Y
2.2
Median 5Y
-4.5
Industry
8.7
vs History
vs Industry
25
Median 3Y
3.8
Median 5Y
-1
Industry
14.7
vs History
76
vs Industry
80
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2
vs History
58
vs Industry
41
Median 3Y
0.7
Median 5Y
0.7
Industry
0.9
Forward
0.7
vs History
28
vs Industry
72
Median 3Y
1.4
Median 5Y
1.5
Industry
4.4
vs History
25
vs Industry
65
Median 3Y
3
Median 5Y
3.1
Industry
9.2
Forward
3.2
vs History
28
vs Industry
40
Median 3Y
9.3
Median 5Y
10.4
Industry
12.2
Forward
12.4
vs History
41
vs Industry
21
Median 3Y
8.4
Median 5Y
-13.7
Industry
9.8
vs History
6
vs Industry
4
Median 3Y
-7.5
Median 5Y
-10.6
Industry
11.4
vs History
65
vs Industry
66
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9

Multiples Across Competitors

Competitors Multiples
AJ Networks 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
AJ Networks Co Ltd
KRX:095570
206.8B KRW 0.2 8 3.3 11.9
JP
Itochu Corp
TSE:8001
15.6T JPY 1.1 16.6 15.9 26.1
JP
Mitsubishi Corp
TSE:8058
14.2T JPY 0.8 20.7 24.9 53.2
JP
Mitsui & Co Ltd
TSE:8031
13.8T JPY 1 15.1 21.3 36.3
US
United Rentals Inc
NYSE:URI
58.5B USD 3.7 23.1 10 17.6
JP
Marubeni Corp
TSE:8002
7.6T JPY 0.9 13.3 15.6 24.4
US
W W Grainger Inc
NYSE:GWW
49.2B USD 2.8 28.4 18.6 20.5
US
WW Grainger Inc
XMUN:GWW
41.9B EUR 2.8 28.3 18.5 20.3
US
Fastenal Co
NASDAQ:FAST
48B USD 6 39.1 26.6 29.6
US
Ferguson Enterprises Inc
NYSE:FERG
44.9B USD 1.4 23 15.7 17.9
JP
Sumitomo Corp
TSE:8053
6.8T JPY 0.9 11.2 14.5 22.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
A
AJ Networks Co Ltd
KRX:095570
Average EV/EBITDA: 16.8
3.3
-3%
N/A
JP
Itochu Corp
TSE:8001
15.9
5%
3.2
JP
Mitsubishi Corp
TSE:8058
24.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.3
4%
5.3
US
United Rentals Inc
NYSE:URI
10
7%
1.4
JP
Marubeni Corp
TSE:8002
15.6
0%
N/A
US
W W Grainger Inc
NYSE:GWW
18.6
6%
3.1
US
W
WW Grainger Inc
XMUN:GWW
18.5
6%
3.1
US
Fastenal Co
NASDAQ:FAST
26.6
10%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
15.7
8%
2
JP
Sumitomo Corp
TSE:8053
14.5
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
A
AJ Networks Co Ltd
KRX:095570
Average EV/EBIT: 25.5
11.9
4%
3
JP
Itochu Corp
TSE:8001
26.1
N/A N/A
JP
Mitsubishi Corp
TSE:8058
53.2
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.3
N/A N/A
US
United Rentals Inc
NYSE:URI
17.6
6%
2.9
JP
Marubeni Corp
TSE:8002
24.4
N/A N/A
US
W W Grainger Inc
NYSE:GWW
20.5
6%
3.4
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
US
Fastenal Co
NASDAQ:FAST
29.6
11%
2.7
US
Ferguson Enterprises Inc
NYSE:FERG
17.9
10%
1.8
JP
Sumitomo Corp
TSE:8053
22.9
N/A N/A