Kotobuki Spirits Co Ltd
TSE:2222

Watchlist Manager
Kotobuki Spirits Co Ltd Logo
Kotobuki Spirits Co Ltd
TSE:2222
Watchlist
Price: 1 800.5 JPY -0.06% Market Closed
Market Cap: 280.3B JPY

Relative Value

The Relative Value of one Kotobuki Spirits Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 800.5 JPY, Kotobuki Spirits 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.

Kotobuki Spirits Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
7
Median 3Y
4.8
Median 5Y
4
Industry
1
Forward
3.5
vs History
74
vs Industry
16
Median 3Y
28.5
Median 5Y
28.4
Industry
16.1
Forward
21.3
vs History
69
vs Industry
10
Median 3Y
27.2
Median 5Y
24.9
Industry
9.9
vs History
65
vs Industry
15
Median 3Y
33.8
Median 5Y
31.7
Industry
16.7
vs History
55
vs Industry
4
Median 3Y
9
Median 5Y
7.6
Industry
1.5
vs History
57
vs Industry
8
Median 3Y
4.5
Median 5Y
3.6
Industry
1.1
Forward
3.2
vs History
57
vs Industry
25
Median 3Y
7.2
Median 5Y
5.8
Industry
4.8
vs History
73
vs Industry
19
Median 3Y
16.9
Median 5Y
16.2
Industry
9.9
Forward
12.8
vs History
66
vs Industry
20
Median 3Y
18.1
Median 5Y
16.7
Industry
13.1
vs History
68
vs Industry
12
Median 3Y
25.3
Median 5Y
23.1
Industry
11.3
vs History
55
vs Industry
11
Median 3Y
30.7
Median 5Y
26.1
Industry
15.6
vs History
55
vs Industry
2
Median 3Y
12.8
Median 5Y
11.3
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Kotobuki Spirits 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
JP
Kotobuki Spirits Co Ltd
TSE:2222
277.9B JPY 3.8 22.9 13.4 14.5
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
199.4B CHF 2.2 19.3 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
70.8B USD 1.9 20.1 15.7 20.5
ZA
Tiger Brands Ltd
JSE:TBS
56.9B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49B EUR 1.8 26.6 11.5 15.5
CN
Muyuan Foods Co Ltd
SZSE:002714
266.7B CNY 1.7 12 12.3 12.3
US
Hershey Co
NYSE:HSY
37B USD 3.2 27.2 16.4 20.5
ZA
Avi Ltd
JSE:AVI
34.3B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.9B CHF 4.7 41.8 24.3 33.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.7B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kotobuki Spirits Co Ltd
TSE:2222
Average EV/EBITDA: 20 741.9
13.4
11%
1.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.7
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.5
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kotobuki Spirits Co Ltd
TSE:2222
Average EV/EBIT: 35 382.8
14.5
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.5
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
20%
0.6
US
Hershey Co
NYSE:HSY
20.5
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.2
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
11%
2.6