N

NH All One REIT Co Ltd
KRX:400760

Watchlist Manager
NH All One REIT Co Ltd
KRX:400760
Watchlist
Price: 3 345 KRW -0.3% Market Closed
Market Cap: 183.7B KRW

Relative Value

The Relative Value of one NH All One REIT Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 3 345 KRW, NH All One REIT Co Ltd is hidden .

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.

NH All One REIT Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
55
Median 3Y
2.9
Median 5Y
3
Industry
3.9
vs History
vs Industry
20
Median 3Y
17.1
Median 5Y
16.9
Industry
16.4
vs History
21
vs Industry
26
Median 3Y
12.6
Median 5Y
12.4
Industry
11.3
vs History
42
vs Industry
19
Median 3Y
0.8
Median 5Y
-1.3
Industry
12.9
vs History
30
vs Industry
44
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
vs History
13
vs Industry
60
Median 3Y
6.9
Median 5Y
7.7
Industry
6.9
vs History
25
vs Industry
74
Median 3Y
9
Median 5Y
7.5
Industry
12.5
vs History
13
vs Industry
67
Median 3Y
9.7
Median 5Y
10.1
Industry
15.9
vs History
13
vs Industry
66
Median 3Y
9.7
Median 5Y
10.1
Industry
19.3
vs History
13
vs Industry
37
Median 3Y
27.8
Median 5Y
27.7
Industry
18.7
vs History
7
vs Industry
34
Median 3Y
18.8
Median 5Y
16.4
Industry
21
vs History
21
vs Industry
75
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8

Multiples Across Competitors

Competitors Multiples
NH All One REIT 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
NH All One REIT Co Ltd
KRX:400760
183.7B KRW 3.3 -83.3 19.3 19.3
ZA
Growthpoint Properties Ltd
JSE:GRT
60.9B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
40.7B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
14.6B USD 8.7 39.9 16.8 26.6
ZA
Attacq Ltd
JSE:ATT
11.6B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
10.9B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.5B USD 18.9 43.9 38.6 48.6
AU
Stockland Corporation Ltd
ASX:SGP
13.2B AUD 4.2 16 22.2 22.2
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
8.8B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
7B EUR 13.4 10.9 16 16.1
AU
Charter Hall Group
ASX:CHC
11.4B AUD 16.6 50.7 25.4 25.4
P/E Multiple
Earnings Growth PEG
KR
N
NH All One REIT Co Ltd
KRX:400760
Average P/E: 32.3
Negative Multiple: -83.3
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
3%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
3%
N/A
US
WP Carey Inc
NYSE:WPC
39.9
43%
0.9
ZA
A
Attacq Ltd
JSE:ATT
Not Available
-10%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
43.9
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
16
7%
2.3
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
11%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
10.9
N/A N/A
AU
Charter Hall Group
ASX:CHC
50.7
35%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
NH All One REIT Co Ltd
KRX:400760
Average EV/EBITDA: 23
19.3
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-1%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
1%
N/A
US
WP Carey Inc
NYSE:WPC
16.8
9%
1.9
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
38.6
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.2
19%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16
388%
0
AU
Charter Hall Group
ASX:CHC
25.4
21%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
NH All One REIT Co Ltd
KRX:400760
Average EV/EBIT: 26.4
19.3
N/A N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
26.6
12%
2.2
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
48.6
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
22.2
18%
1.2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
16.1
N/A N/A
AU
Charter Hall Group
ASX:CHC
25.4
20%
1.3