R

Rojukis International PCL
SET:KISS

Watchlist Manager
Rojukis International PCL
SET:KISS
Watchlist
Price: 3.04 THB -0.65% Market Closed
Market Cap: ฿1.8B

Relative Value

The Relative Value of one KISS stock under the Base Case scenario is 4.52 THB. Compared to the current market price of 3.04 THB, Rojukis International PCL is Undervalued by 33%.

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.

KISS Relative Value
Base Case
4.52 THB
Undervaluation 33%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Multiples Across Competitors

KISS Competitors Multiples
Rojukis International PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Rojukis International PCL
SET:KISS
1.8B THB 1.5 11.7 8.6 9.3
FR
L'Oreal SA
PAR:OR
205.1B EUR 4.7 33.5 19 23.1
UK
Unilever PLC
LSE:ULVR
119.9B GBP 2.3 23.9 14.2 16.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.7T INR 8.8 51.7 37.6 41.6
UK
HALEON PLC
LSE:HLN
33.8B GBP 3 23.5 14.5 16.5
US
Estee Lauder Companies Inc
NYSE:EL
42.3B USD 2.9 -45.5 22.8 37.6
DE
Beiersdorf AG
XETRA:BEI
21.3B EUR 2.2 24.6 12.1 15.5
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23.4 11.1 17.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.4 69.9 42 45.9
IN
Dabur India Ltd
NSE:DABUR
920.5B INR 7.2 51.2 36.9 45.8
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
TH
R
Rojukis International PCL
SET:KISS
Average P/E: 34.8
11.7
4%
2.9
FR
L'Oreal SA
PAR:OR
33.5
8%
4.2
UK
Unilever PLC
LSE:ULVR
23.9
10%
2.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.7
7%
7.4
UK
HALEON PLC
LSE:HLN
23.5
12%
2
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -45.5 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
24.6
7%
3.5
JP
Kao Corp
TSE:4452
23.4
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69.9
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
TH
R
Rojukis International PCL
SET:KISS
Average EV/EBITDA: 21.9
8.6
3%
2.9
FR
L'Oreal SA
PAR:OR
19
5%
3.8
UK
Unilever PLC
LSE:ULVR
14.2
1%
14.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.6
8%
4.7
UK
HALEON PLC
LSE:HLN
14.5
4%
3.6
US
Estee Lauder Companies Inc
NYSE:EL
22.8
15%
1.5
DE
Beiersdorf AG
XETRA:BEI
12.1
-1%
N/A
JP
Kao Corp
TSE:4452
11.1
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
42
13%
3.2
IN
Dabur India Ltd
NSE:DABUR
36.9
11%
3.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
R
Rojukis International PCL
SET:KISS
Average EV/EBIT: 26.9
9.3
3%
3.1
FR
L'Oreal SA
PAR:OR
23.1
6%
3.9
UK
Unilever PLC
LSE:ULVR
16.5
1%
16.5
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.6
9%
4.6
UK
HALEON PLC
LSE:HLN
16.5
4%
4.1
US
Estee Lauder Companies Inc
NYSE:EL
37.6
25%
1.5
DE
Beiersdorf AG
XETRA:BEI
15.5
-2%
N/A
JP
Kao Corp
TSE:4452
17.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
45.9
13%
3.5
IN
Dabur India Ltd
NSE:DABUR
45.8
11%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A