LOCK&LOCK Co Ltd Relative Valuation - LOCK&LOCK Co Ltd

Watchlist Manager

Watchlist

Price: 8 660 KRW

Market Cap: ₩375.2B

Relative Value

The Relative Value of one LOCK&LOCK Co Ltd stock under the Base Case scenario is 5 113.81 KRW. Compared to the current market price of 8 660 KRW, LOCK&LOCK Co Ltd is Overvalued by 41%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Overvaluation 41%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
KR		LOCK&LOCK Co Ltd KRX:115390	375.1B KRW	0.8	43.6	5.3	-19.6
CN		Guangdong Songfa Ceramics Co Ltd SSE:603268	101.8B CNY	9	85.2	51.9	51.9
US		Newell Brands Inc NASDAQ:NWL	1.9B USD	0.3	-6.6	6.6	9.9
FI	F	Fiskars Oyj Abp OMXH:FSKRS	1.1B EUR	0.9	116	8.7	18.3
CN		Zhejiang Cayi Vacuum Container Co Ltd SZSE:301004	8.5B CNY	3.2	15.2	12.4	12.4
CN	G	Guangdong Hotata Technology Group Co Ltd SSE:603848	7.1B CNY	4.6	35.6	34.3	34.3
IN	C	Cello World Ltd NSE:CELLO	91.9B INR	4.1	29.6	18	21.2
CN		Chahua Modern Housewares Co Ltd SSE:603615	5.5B CNY	5.3	-325.6	-227.8	-227.8
CN	N	Ningbo Homelink Eco-iTech Co Ltd SZSE:301193	5.1B CNY	2.1	-61.5	-113.7	-113.7
CN		Anhui Deli Household Glass Co Ltd SZSE:002571	4.9B CNY	2.9	-21.6	-54.7	-54.7
CN	H	Hunan Hualian China Industry Co Ltd SZSE:001216	4.7B CNY	3.5	23.1	18.5	18.5

				Revenue Growth	P/S to Growth
KR		LOCK&LOCK Co Ltd KRX:115390	Average P/S: 3.3 0.8	N/A	N/A
CN		Guangdong Songfa Ceramics Co Ltd SSE:603268	9	N/A	N/A
US		Newell Brands Inc NASDAQ:NWL	0.3	1%	0.3
FI	F	Fiskars Oyj Abp OMXH:FSKRS	0.9	4%	0.2
CN		Zhejiang Cayi Vacuum Container Co Ltd SZSE:301004	3.2	23%	0.1
CN	G	Guangdong Hotata Technology Group Co Ltd SSE:603848	4.6	9%	0.5
IN	C	Cello World Ltd NSE:CELLO	4.1	15%	0.3
CN		Chahua Modern Housewares Co Ltd SSE:603615	5.3	N/A	N/A
CN	N	Ningbo Homelink Eco-iTech Co Ltd SZSE:301193	2.1	12%	0.2
CN		Anhui Deli Household Glass Co Ltd SZSE:002571	2.9	N/A	N/A
CN	H	Hunan Hualian China Industry Co Ltd SZSE:001216	3.5	N/A	N/A

				Earnings Growth	PEG
KR		LOCK&LOCK Co Ltd KRX:115390	Average P/E: 49.7 43.6	N/A	N/A
CN		Guangdong Songfa Ceramics Co Ltd SSE:603268	85.2	N/A	N/A
US		Newell Brands Inc NASDAQ:NWL	Negative Multiple: -6.6	N/A	N/A
FI	F	Fiskars Oyj Abp OMXH:FSKRS	116	114%	1
CN		Zhejiang Cayi Vacuum Container Co Ltd SZSE:301004	15.2	20%	0.8
CN	G	Guangdong Hotata Technology Group Co Ltd SSE:603848	35.6	8%	4.4
IN	C	Cello World Ltd NSE:CELLO	29.6	15%	2
CN		Chahua Modern Housewares Co Ltd SSE:603615	Negative Multiple: -325.6	N/A	N/A
CN	N	Ningbo Homelink Eco-iTech Co Ltd SZSE:301193	Negative Multiple: -61.5	N/A	N/A
CN		Anhui Deli Household Glass Co Ltd SZSE:002571	Negative Multiple: -21.6	N/A	N/A
CN	H	Hunan Hualian China Industry Co Ltd SZSE:001216	23.1	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
KR		LOCK&LOCK Co Ltd KRX:115390	Average EV/EBITDA: 19.5 5.3	N/A	N/A
CN		Guangdong Songfa Ceramics Co Ltd SSE:603268	51.9	N/A	N/A
US		Newell Brands Inc NASDAQ:NWL	6.6	4%	1.7
FI	F	Fiskars Oyj Abp OMXH:FSKRS	8.7	10%	0.9
CN		Zhejiang Cayi Vacuum Container Co Ltd SZSE:301004	12.4	22%	0.6
CN	G	Guangdong Hotata Technology Group Co Ltd SSE:603848	34.3	26%	1.3
IN	C	Cello World Ltd NSE:CELLO	18	9%	2
CN		Chahua Modern Housewares Co Ltd SSE:603615	Negative Multiple: -227.8	N/A	N/A
CN	N	Ningbo Homelink Eco-iTech Co Ltd SZSE:301193	Negative Multiple: -113.7	93%	N/A
CN		Anhui Deli Household Glass Co Ltd SZSE:002571	Negative Multiple: -54.7	N/A	N/A
CN	H	Hunan Hualian China Industry Co Ltd SZSE:001216	18.5	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
KR		LOCK&LOCK Co Ltd KRX:115390	Average EV/EBIT: 23.8 Negative Multiple: -19.6	N/A	N/A
CN		Guangdong Songfa Ceramics Co Ltd SSE:603268	51.9	N/A	N/A
US		Newell Brands Inc NASDAQ:NWL	9.9	6%	1.7
FI	F	Fiskars Oyj Abp OMXH:FSKRS	18.3	22%	0.8
CN		Zhejiang Cayi Vacuum Container Co Ltd SZSE:301004	12.4	21%	0.6
CN	G	Guangdong Hotata Technology Group Co Ltd SSE:603848	34.3	N/A	N/A
IN	C	Cello World Ltd NSE:CELLO	21.2	8%	2.6
CN		Chahua Modern Housewares Co Ltd SSE:603615	Negative Multiple: -227.8	N/A	N/A
CN	N	Ningbo Homelink Eco-iTech Co Ltd SZSE:301193	Negative Multiple: -113.7	14%	N/A
CN		Anhui Deli Household Glass Co Ltd SZSE:002571	Negative Multiple: -54.7	N/A	N/A
CN	H	Hunan Hualian China Industry Co Ltd SZSE:001216	18.5	N/A	N/A

LOCK&LOCK Co Ltd
KRX:115390

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
LOCK&LOCK Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

LOCK&LOCK Co Ltd KRX:115390

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples LOCK&LOCK Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

LOCK&LOCK Co Ltd
KRX:115390

Competitors Multiples
LOCK&LOCK Co Ltd Competitors