I

Isetan (Singapore) Ltd
SGX:I15

Watchlist Manager
Isetan (Singapore) Ltd
SGX:I15
Watchlist
Price: 7.17 SGD
Market Cap: 295.8m SGD

Relative Value

The Relative Value of one I15 stock under the Base Case scenario is hidden SGD. Compared to the current market price of 7.17 SGD, Isetan (Singapore) 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.

I15 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
8
Median 3Y
3.6
Median 5Y
2.1
Industry
0.6
vs History
vs Industry
0
Median 3Y
-483.5
Median 5Y
-9.1
Industry
17.1
vs History
3
vs Industry
15
Median 3Y
17.4
Median 5Y
10.6
Industry
8.5
vs History
vs Industry
25
Median 3Y
-119.7
Median 5Y
-12.8
Industry
17.6
vs History
0
vs Industry
22
Median 3Y
2.8
Median 5Y
1.6
Industry
1.7
vs History
0
vs Industry
11
Median 3Y
2.7
Median 5Y
2
Industry
0.7
vs History
0
vs Industry
23
Median 3Y
4.2
Median 5Y
3.3
Industry
2.3
vs History
0
vs Industry
18
Median 3Y
14.7
Median 5Y
8.6
Industry
8.5
vs History
23
vs Industry
9
Median 3Y
36.6
Median 5Y
36.6
Industry
13.1
vs History
12
vs Industry
24
Median 3Y
13.2
Median 5Y
7.8
Industry
10
vs History
12
vs Industry
29
Median 3Y
14
Median 5Y
10.1
Industry
14.2
vs History
0
vs Industry
9
Median 3Y
3.9
Median 5Y
1.3
Industry
1.1

Multiples Across Competitors

I15 Competitors Multiples
Isetan (Singapore) 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
SG
Isetan (Singapore) Ltd
SGX:I15
295.8m SGD 3.7 -489.7 14.9 36.5
ZA
Woolworths Holdings Ltd
JSE:WHL
50.9B Zac 0 0 0 0
UK
Next PLC
LSE:NXT
16.6B GBP 2.6 21 12.1 15.4
US
Dillard's Inc
NYSE:DDS
9.9B USD 1.5 17.1 10.3 12.9
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
134.3B MXN 0.6 7 5 6
CN
CCOOP Group Co Ltd
SZSE:000564
45.1B CNY 30.1 -39.6 -205.5 -205.5
US
Macy's Inc
NYSE:M
6B USD 0.3 12.7 4.5 8.8
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
800.8B JPY 1.5 14.1 8.1 10.8
US
Nordstrom Inc
NYSE:JWN
4.1B USD 0.3 13.9 5.2 11.4
JP
J.Front Retailing Co Ltd
TSE:3086
563B JPY 1.2 18.3 8.9 17.2
JP
Takashimaya Co Ltd
TSE:8233
491.3B JPY 1 11.8 8.5 13.9
P/E Multiple
Earnings Growth PEG
SG
I
Isetan (Singapore) Ltd
SGX:I15
Average P/E: 14.5
Negative Multiple: -489.7
N/A N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
26%
N/A
UK
Next PLC
LSE:NXT
21
11%
1.9
US
Dillard's Inc
NYSE:DDS
17.1
-6%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
7
2%
3.5
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -39.6 N/A N/A
US
Macy's Inc
NYSE:M
12.7
2%
6.3
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
14.1
7%
2
US
Nordstrom Inc
NYSE:JWN
13.9
4%
3.5
JP
J
J.Front Retailing Co Ltd
TSE:3086
18.3
-4%
N/A
JP
Takashimaya Co Ltd
TSE:8233
11.8
1%
11.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
I
Isetan (Singapore) Ltd
SGX:I15
Average EV/EBITDA: 8.6
14.9
N/A N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
5%
N/A
UK
Next PLC
LSE:NXT
12.1
6%
2
US
Dillard's Inc
NYSE:DDS
10.3
-4%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
5
4%
1.2
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -205.5 N/A N/A
US
Macy's Inc
NYSE:M
4.5
0%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
8.1
2%
4
US
Nordstrom Inc
NYSE:JWN
5.2
4%
1.3
JP
J
J.Front Retailing Co Ltd
TSE:3086
8.9
-2%
N/A
JP
Takashimaya Co Ltd
TSE:8233
8.5
2%
4.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
I
Isetan (Singapore) Ltd
SGX:I15
Average EV/EBIT: 14.8
36.5
N/A N/A
ZA
W
Woolworths Holdings Ltd
JSE:WHL
Not Available
11%
N/A
UK
Next PLC
LSE:NXT
15.4
8%
1.9
US
Dillard's Inc
NYSE:DDS
12.9
-2%
N/A
MX
El Puerto de Liverpool SAB de CV
BMV:LIVEPOLC-1
6
4%
1.5
CN
C
CCOOP Group Co Ltd
SZSE:000564
Negative Multiple: -205.5 N/A N/A
US
Macy's Inc
NYSE:M
8.8
-1%
N/A
JP
Isetan Mitsukoshi Holdings Ltd
TSE:3099
10.8
N/A N/A
US
Nordstrom Inc
NYSE:JWN
11.4
3%
3.8
JP
J
J.Front Retailing Co Ltd
TSE:3086
17.2
N/A N/A
JP
Takashimaya Co Ltd
TSE:8233
13.9
N/A N/A